[FOCUS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -34.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
Revenue 5,733 8,743 5,790 5,172 0 4,916 10,418 -10.43%
PBT -8,813 -4,038 -2,812 -3,254 0 -415 -221 97.34%
Tax 0 -61 -36 0 0 -1 -65 -
NP -8,813 -4,099 -2,848 -3,254 0 -416 -286 88.18%
-
NP to SH -8,813 -3,983 -2,692 -3,254 0 -416 -270 90.19%
-
Tax Rate - - - - - - - -
Total Cost 14,546 12,842 8,638 8,426 0 5,332 10,704 5.81%
-
Net Worth 43,712 17,059 18,329 22,934 0 15,059 14,727 22.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
Net Worth 43,712 17,059 18,329 22,934 0 15,059 14,727 22.22%
NOSH 705,040 352,477 302,471 312,884 162,700 138,666 122,727 38.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
NP Margin -153.72% -46.88% -49.19% -62.92% 0.00% -8.46% -2.75% -
ROE -20.16% -23.35% -14.69% -14.19% 0.00% -2.76% -1.83% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
RPS 0.81 2.48 1.91 1.65 0.00 3.55 8.49 -35.16%
EPS -1.25 -1.13 -0.89 -1.04 0.00 -0.30 -0.22 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0484 0.0606 0.0733 0.00 0.1086 0.12 -11.46%
Adjusted Per Share Value based on latest NOSH - 310,740
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
RPS 0.15 0.22 0.15 0.13 0.00 0.12 0.26 -9.64%
EPS -0.22 -0.10 -0.07 -0.08 0.00 -0.01 -0.01 76.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0043 0.0047 0.0058 0.00 0.0038 0.0037 22.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/04/11 30/04/10 -
Price 0.05 0.125 0.075 0.09 0.08 0.11 0.12 -
P/RPS 6.15 5.04 3.92 5.44 0.00 3.10 1.41 31.21%
P/EPS -4.00 -11.06 -8.43 -8.65 0.00 -36.67 -54.55 -38.23%
EY -25.00 -9.04 -11.87 -11.56 0.00 -2.73 -1.83 61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 2.58 1.24 1.23 0.00 1.01 1.00 -3.81%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 CAGR
Date 26/11/15 27/11/14 28/11/13 27/11/12 - 28/06/11 28/06/10 -
Price 0.08 0.08 0.075 0.09 0.00 0.06 0.10 -
P/RPS 9.84 3.23 3.92 5.44 0.00 1.69 1.18 47.87%
P/EPS -6.40 -7.08 -8.43 -8.65 0.00 -20.00 -45.45 -30.34%
EY -15.63 -14.13 -11.87 -11.56 0.00 -5.00 -2.20 43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.65 1.24 1.23 0.00 0.55 0.83 8.47%

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