[FOCUS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.51%
YoY- 36.95%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
Revenue 3,981 1,379 2,992 2,792 1,449 0 1,674 17.31%
PBT -2,338 -1,716 -1,137 -685 -839 0 -116 73.96%
Tax -17 0 -23 0 0 0 0 -
NP -2,355 -1,716 -1,160 -685 -839 0 -116 74.19%
-
NP to SH -2,256 -1,716 -1,160 -529 -839 0 -116 72.82%
-
Tax Rate - - - - - - - -
Total Cost 6,336 3,095 4,152 3,477 2,288 0 1,790 26.24%
-
Net Worth 35,979 44,330 17,013 15,265 22,777 0 15,747 16.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
Net Worth 35,979 44,330 17,013 15,265 22,777 0 15,747 16.45%
NOSH 777,089 715,000 351,515 251,904 310,740 162,171 145,000 36.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
NP Margin -59.16% -124.44% -38.77% -24.53% -57.90% 0.00% -6.93% -
ROE -6.27% -3.87% -6.82% -3.47% -3.68% 0.00% -0.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
RPS 0.51 0.19 0.85 1.11 0.47 0.00 1.15 -13.91%
EPS -0.31 -0.24 -0.33 -0.21 -0.27 0.00 -0.08 28.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.062 0.0484 0.0606 0.0733 0.00 0.1086 -14.54%
Adjusted Per Share Value based on latest NOSH - 251,904
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
RPS 0.10 0.04 0.08 0.07 0.04 0.00 0.04 18.40%
EPS -0.06 -0.04 -0.03 -0.01 -0.02 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0113 0.0043 0.0039 0.0058 0.00 0.004 16.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/04/11 -
Price 0.075 0.05 0.125 0.075 0.09 0.08 0.11 -
P/RPS 14.64 25.92 14.69 6.77 19.30 0.00 9.53 8.23%
P/EPS -25.83 -20.83 -37.88 -35.71 -33.33 0.00 -137.50 -26.52%
EY -3.87 -4.80 -2.64 -2.80 -3.00 0.00 -0.73 35.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.81 2.58 1.24 1.23 0.00 1.01 9.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/04/11 CAGR
Date 30/11/16 26/11/15 27/11/14 28/11/13 27/11/12 - 28/06/11 -
Price 0.085 0.08 0.08 0.075 0.09 0.00 0.06 -
P/RPS 16.59 41.48 9.40 6.77 19.30 0.00 5.20 23.84%
P/EPS -29.28 -33.33 -24.24 -35.71 -33.33 0.00 -75.00 -15.91%
EY -3.42 -3.00 -4.13 -2.80 -3.00 0.00 -1.33 19.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.29 1.65 1.24 1.23 0.00 0.55 24.93%

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