[FOCUS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -312.29%
YoY- -59.9%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Revenue 4,821 2,312 3,467 2,957 1,624 4,729 4,814 0.01%
PBT -9,338 -4,594 -2,553 -1,988 -1,339 -753 -561 46.04%
Tax -4 -201 54 -180 -25 0 200 -
NP -9,342 -4,795 -2,499 -2,168 -1,364 -753 -361 54.98%
-
NP to SH -9,062 -4,795 -2,499 -2,181 -1,364 -753 -279 59.80%
-
Tax Rate - - - - - - - -
Total Cost 14,163 7,107 5,966 5,125 2,988 5,482 5,175 14.52%
-
Net Worth 26,887 38,872 27,905 19,043 21,887 17,616 12,895 10.40%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Net Worth 26,887 38,872 27,905 19,043 21,887 17,616 12,895 10.40%
NOSH 777,089 704,218 399,218 328,906 317,209 198,157 103,333 31.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
NP Margin -193.78% -207.40% -72.08% -73.32% -83.99% -15.92% -7.50% -
ROE -33.70% -12.34% -8.96% -11.45% -6.23% -4.27% -2.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
RPS 0.62 0.33 0.87 0.90 0.51 2.39 4.66 -23.78%
EPS -1.26 -0.68 -0.62 -0.68 -0.43 -0.38 -0.27 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0552 0.0699 0.0579 0.069 0.0889 0.1248 -15.86%
Adjusted Per Share Value based on latest NOSH - 328,906
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
RPS 0.12 0.06 0.09 0.08 0.04 0.12 0.12 0.00%
EPS -0.23 -0.12 -0.06 -0.06 -0.03 -0.02 -0.01 52.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0099 0.0071 0.0048 0.0056 0.0045 0.0033 10.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/07/09 -
Price 0.09 0.09 0.075 0.085 0.09 0.09 0.09 -
P/RPS 14.51 27.41 8.64 9.45 17.58 0.00 1.93 31.22%
P/EPS -7.72 -13.22 -11.98 -12.82 -20.93 0.00 -33.33 -17.88%
EY -12.96 -7.57 -8.35 -7.80 -4.78 0.00 -3.00 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.63 1.07 1.47 1.30 1.17 0.72 18.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Date 28/02/17 29/02/16 26/02/15 26/02/14 28/02/13 28/02/12 30/09/09 -
Price 0.085 0.08 0.08 0.085 0.075 0.14 0.09 -
P/RPS 13.70 24.37 9.21 9.45 14.65 0.00 1.93 30.20%
P/EPS -7.29 -11.75 -12.78 -12.82 -17.44 0.00 -33.33 -18.51%
EY -13.72 -8.51 -7.82 -7.80 -5.73 0.00 -3.00 22.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.45 1.14 1.47 1.09 1.82 0.72 17.99%

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