[FOCUSP] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -163.62%
YoY- -1769.51%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 41,934 40,493 39,097 33,993 38,077 34,548 32,928 4.10%
PBT 1,441 422 -1,712 -1,349 567 1,283 2,153 -6.47%
Tax -638 -380 -130 -68 -505 -893 -790 -3.49%
NP 803 42 -1,842 -1,417 62 390 1,363 -8.43%
-
NP to SH 803 42 -1,794 -1,369 82 397 1,365 -8.45%
-
Tax Rate 44.27% 90.05% - - 89.07% 69.60% 36.69% -
Total Cost 41,131 40,451 40,939 35,410 38,015 34,158 31,565 4.50%
-
Net Worth 52,140 52,486 52,849 53,542 54,417 53,509 54,169 -0.63%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,650 - - - 1,650 1,650 - -
Div Payout % 205.48% - - - 2,012.20% 415.62% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 52,140 52,486 52,849 53,542 54,417 53,509 54,169 -0.63%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.91% 0.10% -4.71% -4.17% 0.16% 1.13% 4.14% -
ROE 1.54% 0.08% -3.39% -2.56% 0.15% 0.74% 2.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 25.41 24.54 23.70 20.60 23.08 20.94 19.96 4.10%
EPS 0.49 0.03 -1.09 -0.83 0.05 0.24 0.83 -8.40%
DPS 1.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.316 0.3181 0.3203 0.3245 0.3298 0.3243 0.3283 -0.63%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.08 8.76 8.46 7.36 8.24 7.48 7.13 4.10%
EPS 0.17 0.01 -0.39 -0.30 0.02 0.09 0.30 -9.02%
DPS 0.36 0.00 0.00 0.00 0.36 0.36 0.00 -
NAPS 0.1129 0.1136 0.1144 0.1159 0.1178 0.1158 0.1173 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.205 0.22 0.20 0.285 0.30 0.29 0.31 -
P/RPS 0.81 0.90 0.84 1.38 1.30 1.39 1.55 -10.24%
P/EPS 42.12 864.29 -18.39 -34.35 603.66 120.53 37.47 1.96%
EY 2.37 0.12 -5.44 -2.91 0.17 0.83 2.67 -1.96%
DY 4.88 0.00 0.00 0.00 3.33 3.45 0.00 -
P/NAPS 0.65 0.69 0.62 0.88 0.91 0.89 0.94 -5.96%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 22/08/17 26/08/16 27/08/15 28/08/14 27/08/13 28/08/12 -
Price 0.20 0.23 0.225 0.27 0.33 0.285 0.29 -
P/RPS 0.79 0.94 0.95 1.31 1.43 1.36 1.45 -9.62%
P/EPS 41.10 903.57 -20.69 -32.54 664.02 118.45 35.05 2.68%
EY 2.43 0.11 -4.83 -3.07 0.15 0.84 2.85 -2.62%
DY 5.00 0.00 0.00 0.00 3.03 3.51 0.00 -
P/NAPS 0.63 0.72 0.70 0.83 1.00 0.88 0.88 -5.41%

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