[FOCUS] YoY Annualized Quarter Result on 31-Mar-2024 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
31-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Mar-2024 [#2]
Profit Trend
QoQ- -70.61%
YoY- 185.0%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 87,258 65,612 71,116 41,442 38,510 27,632 26,938 19.00%
PBT 7,416 -1,257 14,327 10,044 5,312 1,922 6,694 1.52%
Tax -2,022 -2,976 -5,630 -3,908 -2,562 -1,446 0 -
NP 5,394 -4,233 8,697 6,136 2,750 476 6,694 -3.14%
-
NP to SH 5,102 -6,002 8,845 6,152 2,590 120 5,690 -1.60%
-
Tax Rate 27.27% - 39.30% 38.91% 48.23% 75.23% 0.00% -
Total Cost 81,864 69,845 62,419 35,306 35,760 27,156 20,244 22.97%
-
Net Worth 140,825 158,667 246,604 42,520 42,479 45,117 29,762 25.86%
Dividend
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 140,825 158,667 246,604 42,520 42,479 45,117 29,762 25.86%
NOSH 6,372,205 6,372,205 6,372,205 2,044,266 2,042,515 2,041,533 777,089 36.53%
Ratio Analysis
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.18% -6.45% 12.23% 14.81% 7.14% 1.72% 24.85% -
ROE 3.62% -3.78% 3.59% 14.47% 6.10% 0.27% 19.12% -
Per Share
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.37 1.03 1.12 2.03 1.89 1.35 3.47 -12.85%
EPS 0.08 -0.09 0.14 0.30 0.12 0.00 0.74 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0249 0.0387 0.0208 0.0208 0.0221 0.0383 -7.81%
Adjusted Per Share Value based on latest NOSH - 6,372,205
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 2.21 1.67 1.80 1.05 0.98 0.70 0.68 19.05%
EPS 0.13 -0.15 0.22 0.16 0.07 0.00 0.14 -1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0403 0.0626 0.0108 0.0108 0.0115 0.0076 25.73%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/03/24 31/03/23 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.015 0.015 0.04 0.85 0.195 0.135 0.275 -
P/RPS 1.10 1.46 3.58 41.93 10.34 9.97 7.93 -25.35%
P/EPS 18.73 -15.92 28.82 282.45 153.76 2,296.73 37.56 -9.78%
EY 5.34 -6.28 3.47 0.35 0.65 0.04 2.66 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 1.03 40.87 9.38 6.11 7.18 -29.45%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 31/05/24 30/05/23 28/02/22 26/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.015 0.02 0.035 2.45 0.34 0.14 0.23 -
P/RPS 1.10 1.94 3.14 120.85 18.03 10.34 6.63 -23.34%
P/EPS 18.73 -21.23 25.22 814.12 268.10 2,381.79 31.41 -7.36%
EY 5.34 -4.71 3.97 0.12 0.37 0.04 3.18 7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.90 117.79 16.35 6.33 6.01 -27.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment