[FOCUS] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -163.86%
YoY- 87.6%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 23,379 10,001 4,207 8,613 4,821 2,312 3,467 37.41%
PBT 11,130 -4,690 -2,850 -308 -9,338 -4,594 -2,553 -
Tax -2,011 -498 -138 -465 -4 -201 54 -
NP 9,119 -5,188 -2,988 -773 -9,342 -4,795 -2,499 -
-
NP to SH 9,459 -2,886 -2,152 -1,124 -9,062 -4,795 -2,499 -
-
Tax Rate 18.07% - - - - - - -
Total Cost 14,260 15,189 7,195 9,386 14,163 7,107 5,966 15.61%
-
Net Worth 172,343 39,654 41,650 30,553 26,887 38,872 27,905 35.41%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 172,343 39,654 41,650 30,553 26,887 38,872 27,905 35.41%
NOSH 6,145,845 2,044,266 2,041,792 782,058 777,089 704,218 399,218 57.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 39.01% -51.87% -71.02% -8.97% -193.78% -207.40% -72.08% -
ROE 5.49% -7.28% -5.17% -3.68% -33.70% -12.34% -8.96% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.38 0.49 0.21 1.11 0.62 0.33 0.87 -12.88%
EPS 0.15 -0.14 -0.11 -0.14 -1.26 -0.68 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0194 0.0204 0.0392 0.0346 0.0552 0.0699 -14.07%
Adjusted Per Share Value based on latest NOSH - 782,058
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.59 0.25 0.11 0.22 0.12 0.06 0.09 36.76%
EPS 0.24 -0.07 -0.05 -0.03 -0.23 -0.12 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0101 0.0106 0.0078 0.0068 0.0099 0.0071 35.33%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.65 0.505 0.15 0.43 0.09 0.09 0.075 -
P/RPS 170.52 103.21 72.80 38.91 14.51 27.41 8.64 64.31%
P/EPS 421.46 -357.67 -142.31 -298.18 -7.72 -13.22 -11.98 -
EY 0.24 -0.28 -0.70 -0.34 -12.96 -7.57 -8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.13 26.03 7.35 10.97 2.60 1.63 1.07 66.82%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.595 0.725 0.145 0.37 0.085 0.08 0.08 -
P/RPS 156.09 148.18 70.37 33.48 13.70 24.37 9.21 60.20%
P/EPS 385.80 -513.49 -137.57 -256.57 -7.29 -11.75 -12.78 -
EY 0.26 -0.19 -0.73 -0.39 -13.72 -8.51 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.17 37.37 7.11 9.44 2.46 1.45 1.14 62.65%

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