[FOCUSP] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 70.2%
YoY- -164.32%
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 39,613 45,734 40,979 40,629 43,134 42,654 40,227 -0.25%
PBT 2,480 3,192 669 17 1,144 3,454 1,947 4.11%
Tax -668 -1,043 -646 -373 -615 -1,312 -873 -4.35%
NP 1,812 2,149 23 -356 529 2,142 1,074 9.09%
-
NP to SH 1,812 2,149 23 -357 555 2,152 1,037 9.73%
-
Tax Rate 26.94% 32.68% 96.56% 2,194.12% 53.76% 37.98% 44.84% -
Total Cost 37,801 43,585 40,956 40,985 42,605 40,512 39,153 -0.58%
-
Net Worth 61,687 59,432 51,826 52,436 54,631 54,912 55,984 1.62%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,970 - - - - - - -
Div Payout % 108.77% - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 61,687 59,432 51,826 52,436 54,631 54,912 55,984 1.62%
NOSH 220,000 165,000 165,000 165,000 165,000 165,000 165,000 4.90%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.57% 4.70% 0.06% -0.88% 1.23% 5.02% 2.67% -
ROE 2.94% 3.62% 0.04% -0.68% 1.02% 3.92% 1.85% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.10 27.72 24.84 24.62 26.14 25.85 24.38 -3.16%
EPS 0.92 1.30 0.01 -0.22 0.34 1.30 0.63 6.50%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.313 0.3602 0.3141 0.3178 0.3311 0.3328 0.3393 -1.33%
Adjusted Per Share Value based on latest NOSH - 165,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.57 9.90 8.87 8.79 9.34 9.23 8.71 -0.26%
EPS 0.39 0.47 0.00 -0.08 0.12 0.47 0.22 10.00%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1335 0.1286 0.1122 0.1135 0.1183 0.1189 0.1212 1.62%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.385 0.34 0.20 0.25 0.205 0.28 0.295 -
P/RPS 1.92 1.23 0.81 1.02 0.78 1.08 1.21 7.99%
P/EPS 41.88 26.11 1,434.78 -115.55 60.95 21.47 46.94 -1.88%
EY 2.39 3.83 0.07 -0.87 1.64 4.66 2.13 1.93%
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.94 0.64 0.79 0.62 0.84 0.87 5.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 23/05/19 24/05/18 23/05/17 26/05/16 26/05/15 27/05/14 -
Price 0.45 0.44 0.17 0.30 0.24 0.27 0.315 -
P/RPS 2.24 1.59 0.68 1.22 0.92 1.04 1.29 9.62%
P/EPS 48.95 33.78 1,219.57 -138.66 71.35 20.70 50.12 -0.39%
EY 2.04 2.96 0.08 -0.72 1.40 4.83 2.00 0.33%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.22 0.54 0.94 0.72 0.81 0.93 7.55%

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