[FOCUS] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -292.53%
YoY- -168.69%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 15,528 22,158 9,874 6,039 9,570 3,981 1,379 45.10%
PBT -14,663 5,945 496 -1,603 2,349 -2,338 -1,716 39.07%
Tax 2,625 -1,839 -615 -150 -6 -17 0 -
NP -12,038 4,106 -119 -1,753 2,343 -2,355 -1,716 34.92%
-
NP to SH -12,332 4,188 -70 -1,209 1,760 -2,256 -1,716 35.42%
-
Tax Rate - 30.93% 123.99% - 0.26% - - -
Total Cost 27,566 18,052 9,993 7,792 7,227 6,336 3,095 39.96%
-
Net Worth 233,859 46,609 42,496 43,892 31,067 35,979 44,330 29.13%
Dividend
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 233,859 46,609 42,496 43,892 31,067 35,979 44,330 29.13%
NOSH 6,372,205 2,044,266 2,043,461 2,041,533 765,217 777,089 715,000 39.97%
Ratio Analysis
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -77.52% 18.53% -1.21% -29.03% 24.48% -59.16% -124.44% -
ROE -5.27% 8.99% -0.16% -2.75% 5.67% -6.27% -3.87% -
Per Share
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.24 1.08 0.48 0.30 1.25 0.51 0.19 3.65%
EPS -0.19 0.20 0.00 -0.06 0.23 -0.31 -0.24 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.0228 0.0208 0.0215 0.0406 0.0463 0.062 -7.74%
Adjusted Per Share Value based on latest NOSH - 2,041,533
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.39 0.56 0.25 0.15 0.24 0.10 0.04 41.92%
EPS -0.31 0.11 0.00 -0.03 0.04 -0.06 -0.04 37.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0118 0.0108 0.0111 0.0079 0.0091 0.0113 29.06%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.04 2.22 0.36 0.15 0.345 0.075 0.05 -
P/RPS 16.41 204.81 74.49 50.71 27.59 14.64 25.92 -6.78%
P/EPS -20.67 1,083.64 -10,507.46 -253.29 150.00 -25.83 -20.83 -0.11%
EY -4.84 0.09 -0.01 -0.39 0.67 -3.87 -4.80 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 97.37 17.31 6.98 8.50 1.62 0.81 4.67%
Price Multiplier on Announcement Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 01/06/22 25/11/20 28/11/19 30/11/18 28/11/17 30/11/16 26/11/15 -
Price 0.03 0.73 0.365 0.14 0.405 0.085 0.08 -
P/RPS 12.31 67.35 75.53 47.33 32.38 16.59 41.48 -17.03%
P/EPS -15.50 356.33 -10,653.40 -236.41 176.09 -29.28 -33.33 -11.10%
EY -6.45 0.28 -0.01 -0.42 0.57 -3.42 -3.00 12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 32.02 17.55 6.51 9.98 1.84 1.29 -6.72%

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