[FOCUS] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 109.89%
YoY- 2058.33%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 49,209 71,116 20,721 19,255 13,816 13,469 6,732 34.25%
PBT -943 14,327 5,022 2,656 961 3,347 -5,351 -22.66%
Tax -2,232 -5,630 -1,954 -1,281 -723 0 -54 73.51%
NP -3,175 8,697 3,068 1,375 238 3,347 -5,405 -7.57%
-
NP to SH -4,502 8,845 3,076 1,295 60 2,845 -5,405 -2.67%
-
Tax Rate - 39.30% 38.91% 48.23% 75.23% 0.00% - -
Total Cost 52,384 62,419 17,653 17,880 13,578 10,122 12,137 24.17%
-
Net Worth 158,667 246,604 42,520 42,479 45,117 29,762 38,232 23.45%
Dividend
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 158,667 246,604 42,520 42,479 45,117 29,762 38,232 23.45%
NOSH 6,372,205 6,372,205 2,044,266 2,042,515 2,041,533 777,089 777,089 36.55%
Ratio Analysis
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -6.45% 12.23% 14.81% 7.14% 1.72% 24.85% -80.29% -
ROE -2.84% 3.59% 7.23% 3.05% 0.13% 9.56% -14.14% -
Per Share
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.77 1.12 1.01 0.94 0.68 1.73 0.87 -1.79%
EPS -0.07 0.14 0.15 0.06 0.00 0.37 -0.75 -29.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0387 0.0208 0.0208 0.0221 0.0383 0.0492 -9.59%
Adjusted Per Share Value based on latest NOSH - 2,042,515
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.25 1.80 0.53 0.49 0.35 0.34 0.17 34.36%
EPS -0.11 0.22 0.08 0.03 0.00 0.07 -0.14 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0626 0.0108 0.0108 0.0115 0.0076 0.0097 23.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 31/03/23 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.015 0.04 0.85 0.195 0.135 0.275 0.06 -
P/RPS 1.94 3.58 83.86 20.68 19.95 15.87 6.93 -17.18%
P/EPS -21.23 28.82 564.90 307.53 4,593.45 75.11 -8.63 14.25%
EY -4.71 3.47 0.18 0.33 0.02 1.33 -11.59 -12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 40.87 9.38 6.11 7.18 1.22 -9.97%
Price Multiplier on Announcement Date
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/05/23 28/02/22 26/08/20 30/08/19 29/08/18 29/08/17 25/08/16 -
Price 0.02 0.035 2.45 0.34 0.14 0.23 0.05 -
P/RPS 2.59 3.14 241.71 36.06 20.69 13.27 5.77 -11.18%
P/EPS -28.31 25.22 1,628.24 536.20 4,763.58 62.82 -7.19 22.49%
EY -3.53 3.97 0.06 0.19 0.02 1.59 -13.91 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 117.79 16.35 6.33 6.01 1.02 -3.53%

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