[FOCUS] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -9.8%
YoY- -26.73%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,271 10,423 10,813 11,500 6,071 13,087 3,341 37.14%
PBT -11,510 -11,662 -10,787 -5,574 -4,306 -3,658 -270 86.79%
Tax -21 -254 31 -218 -60 0 0 -
NP -11,531 -11,916 -10,756 -5,792 -4,366 -3,658 -270 86.85%
-
NP to SH -11,654 -11,916 -10,756 -5,533 -4,366 -3,658 -270 87.18%
-
Tax Rate - - - - - - - -
Total Cost 33,802 22,339 21,569 17,292 10,437 16,745 3,611 45.12%
-
Net Worth 29,762 38,232 45,519 18,342 20,223 23,463 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 29,762 38,232 45,519 18,342 20,223 23,463 0 -
NOSH 777,089 777,089 712,352 354,782 325,142 309,142 145,000 32.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -51.78% -114.32% -99.47% -50.37% -71.92% -27.95% -8.08% -
ROE -39.16% -31.17% -23.63% -30.17% -21.59% -15.59% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.87 1.34 1.52 3.24 1.87 4.23 2.30 3.75%
EPS -1.50 -1.53 -1.51 -1.56 -1.34 -1.18 -0.19 41.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0492 0.0639 0.0517 0.0622 0.0759 0.00 -
Adjusted Per Share Value based on latest NOSH - 354,782
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.57 0.26 0.27 0.29 0.15 0.33 0.08 38.67%
EPS -0.30 -0.30 -0.27 -0.14 -0.11 -0.09 -0.01 76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0097 0.0116 0.0047 0.0051 0.006 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.275 0.06 0.08 0.075 0.075 0.14 0.06 -
P/RPS 9.60 4.47 5.27 2.31 4.02 3.31 2.60 24.29%
P/EPS -18.34 -3.91 -5.30 -4.81 -5.59 -11.83 -32.22 -8.95%
EY -5.45 -25.56 -18.87 -20.79 -17.90 -8.45 -3.10 9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.18 1.22 1.25 1.45 1.21 1.84 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 28/08/15 28/08/14 29/08/13 29/08/12 - -
Price 0.23 0.05 0.05 0.08 0.07 0.11 0.00 -
P/RPS 8.03 3.73 3.29 2.47 3.75 2.60 0.00 -
P/EPS -15.34 -3.26 -3.31 -5.13 -5.21 -9.30 0.00 -
EY -6.52 -30.67 -30.20 -19.49 -19.18 -10.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.01 1.02 0.78 1.55 1.13 1.45 0.00 -

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