[FOCUSP] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -206.62%
YoY- -214.8%
Quarter Report
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 62,994 67,482 35,263 26,762 45,891 41,934 40,493 7.63%
PBT 9,783 14,095 282 -2,036 2,658 1,441 422 68.81%
Tax -2,546 -3,495 -224 104 -975 -638 -380 37.28%
NP 7,237 10,600 58 -1,932 1,683 803 42 135.80%
-
NP to SH 7,237 10,600 58 -1,932 1,683 803 42 135.80%
-
Tax Rate 26.02% 24.80% 79.43% - 36.68% 44.27% 90.05% -
Total Cost 55,757 56,882 35,205 28,694 44,208 41,131 40,451 5.49%
-
Net Worth 108,061 87,119 68,276 59,755 57,964 52,140 52,486 12.78%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 2,475 1,650 - -
Div Payout % - - - - 147.06% 205.48% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 108,061 87,119 68,276 59,755 57,964 52,140 52,486 12.78%
NOSH 461,998 329,999 329,999 220,000 165,000 165,000 165,000 18.71%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 11.49% 15.71% 0.16% -7.22% 3.67% 1.91% 0.10% -
ROE 6.70% 12.17% 0.08% -3.23% 2.90% 1.54% 0.08% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.64 20.45 10.69 13.58 27.81 25.41 24.54 -9.32%
EPS 1.57 3.21 0.02 -0.98 1.02 0.49 0.03 93.34%
DPS 0.00 0.00 0.00 0.00 1.50 1.00 0.00 -
NAPS 0.2339 0.264 0.2069 0.3032 0.3513 0.316 0.3181 -4.99%
Adjusted Per Share Value based on latest NOSH - 220,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.64 14.61 7.63 5.79 9.93 9.08 8.76 7.65%
EPS 1.57 2.29 0.01 -0.42 0.36 0.17 0.01 132.17%
DPS 0.00 0.00 0.00 0.00 0.54 0.36 0.00 -
NAPS 0.2339 0.1886 0.1478 0.1293 0.1255 0.1129 0.1136 12.78%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.795 0.755 0.76 0.415 0.44 0.205 0.22 -
P/RPS 5.83 3.69 7.11 3.06 1.58 0.81 0.90 36.51%
P/EPS 50.75 23.50 4,324.13 -42.33 43.14 42.12 864.29 -37.64%
EY 1.97 4.25 0.02 -2.36 2.32 2.37 0.12 59.38%
DY 0.00 0.00 0.00 0.00 3.41 4.88 0.00 -
P/NAPS 3.40 2.86 3.67 1.37 1.25 0.65 0.69 30.43%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 19/08/21 25/08/20 28/08/19 20/08/18 22/08/17 -
Price 0.79 0.795 0.675 0.405 0.555 0.20 0.23 -
P/RPS 5.79 3.89 6.32 2.98 2.00 0.79 0.94 35.37%
P/EPS 50.43 24.75 3,840.51 -41.31 54.41 41.10 903.57 -38.16%
EY 1.98 4.04 0.03 -2.42 1.84 2.43 0.11 61.85%
DY 0.00 0.00 0.00 0.00 2.70 5.00 0.00 -
P/NAPS 3.38 3.01 3.26 1.34 1.58 0.63 0.72 29.38%

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