[FOCUSP] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3391.3%
YoY- 1811.9%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 35,263 26,762 45,891 41,934 40,493 39,097 33,993 0.61%
PBT 282 -2,036 2,658 1,441 422 -1,712 -1,349 -
Tax -224 104 -975 -638 -380 -130 -68 21.95%
NP 58 -1,932 1,683 803 42 -1,842 -1,417 -
-
NP to SH 58 -1,932 1,683 803 42 -1,794 -1,369 -
-
Tax Rate 79.43% - 36.68% 44.27% 90.05% - - -
Total Cost 35,205 28,694 44,208 41,131 40,451 40,939 35,410 -0.09%
-
Net Worth 68,276 59,755 57,964 52,140 52,486 52,849 53,542 4.13%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 2,475 1,650 - - - -
Div Payout % - - 147.06% 205.48% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 68,276 59,755 57,964 52,140 52,486 52,849 53,542 4.13%
NOSH 329,999 220,000 165,000 165,000 165,000 165,000 165,000 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.16% -7.22% 3.67% 1.91% 0.10% -4.71% -4.17% -
ROE 0.08% -3.23% 2.90% 1.54% 0.08% -3.39% -2.56% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.69 13.58 27.81 25.41 24.54 23.70 20.60 -10.34%
EPS 0.02 -0.98 1.02 0.49 0.03 -1.09 -0.83 -
DPS 0.00 0.00 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.2069 0.3032 0.3513 0.316 0.3181 0.3203 0.3245 -7.22%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.63 5.79 9.93 9.08 8.76 8.46 7.36 0.60%
EPS 0.01 -0.42 0.36 0.17 0.01 -0.39 -0.30 -
DPS 0.00 0.00 0.54 0.36 0.00 0.00 0.00 -
NAPS 0.1478 0.1293 0.1255 0.1129 0.1136 0.1144 0.1159 4.13%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.76 0.415 0.44 0.205 0.22 0.20 0.285 -
P/RPS 7.11 3.06 1.58 0.81 0.90 0.84 1.38 31.38%
P/EPS 4,324.13 -42.33 43.14 42.12 864.29 -18.39 -34.35 -
EY 0.02 -2.36 2.32 2.37 0.12 -5.44 -2.91 -
DY 0.00 0.00 3.41 4.88 0.00 0.00 0.00 -
P/NAPS 3.67 1.37 1.25 0.65 0.69 0.62 0.88 26.84%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 25/08/20 28/08/19 20/08/18 22/08/17 26/08/16 27/08/15 -
Price 0.675 0.405 0.555 0.20 0.23 0.225 0.27 -
P/RPS 6.32 2.98 2.00 0.79 0.94 0.95 1.31 29.95%
P/EPS 3,840.51 -41.31 54.41 41.10 903.57 -20.69 -32.54 -
EY 0.03 -2.42 1.84 2.43 0.11 -4.83 -3.07 -
DY 0.00 0.00 2.70 5.00 0.00 0.00 0.00 -
P/NAPS 3.26 1.34 1.58 0.63 0.72 0.70 0.83 25.58%

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