[FOCUS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -24.18%
YoY- -121.27%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 19,818 23,039 10,712 5,733 8,743 5,790 5,172 25.08%
PBT -642 5,696 -7,689 -8,813 -4,038 -2,812 -3,254 -23.69%
Tax -873 -6 -71 0 -61 -36 0 -
NP -1,515 5,690 -7,760 -8,813 -4,099 -2,848 -3,254 -11.95%
-
NP to SH -1,149 4,605 -7,660 -8,813 -3,983 -2,692 -3,254 -15.92%
-
Tax Rate - 0.11% - - - - - -
Total Cost 21,333 17,349 18,472 14,546 12,842 8,638 8,426 16.73%
-
Net Worth 43,892 31,688 35,979 43,712 17,059 18,329 22,934 11.41%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 43,892 31,688 35,979 43,712 17,059 18,329 22,934 11.41%
NOSH 2,041,533 780,508 777,089 705,040 352,477 302,471 312,884 36.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -7.64% 24.70% -72.44% -153.72% -46.88% -49.19% -62.92% -
ROE -2.62% 14.53% -21.29% -20.16% -23.35% -14.69% -14.19% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.97 2.95 1.38 0.81 2.48 1.91 1.65 -8.46%
EPS -0.06 0.59 -1.06 -1.25 -1.13 -0.89 -1.04 -37.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0406 0.0463 0.062 0.0484 0.0606 0.0733 -18.48%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.50 0.58 0.27 0.15 0.22 0.15 0.13 25.15%
EPS -0.03 0.12 -0.19 -0.22 -0.10 -0.07 -0.08 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.008 0.0091 0.0111 0.0043 0.0047 0.0058 11.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.15 0.345 0.075 0.05 0.125 0.075 0.09 -
P/RPS 15.45 11.69 5.44 6.15 5.04 3.92 5.44 18.99%
P/EPS -266.52 58.47 -7.61 -4.00 -11.06 -8.43 -8.65 77.01%
EY -0.38 1.71 -13.14 -25.00 -9.04 -11.87 -11.56 -43.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.98 8.50 1.62 0.81 2.58 1.24 1.23 33.53%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 30/11/16 26/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.14 0.405 0.085 0.08 0.08 0.075 0.09 -
P/RPS 14.42 13.72 6.17 9.84 3.23 3.92 5.44 17.63%
P/EPS -248.75 68.64 -8.62 -6.40 -7.08 -8.43 -8.65 74.99%
EY -0.40 1.46 -11.60 -15.63 -14.13 -11.87 -11.56 -42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.51 9.98 1.84 1.29 1.65 1.24 1.23 31.99%

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