[FOCUS] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -11.4%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 27,860 13,025 9,200 11,700 7,414 9,901 3,332 42.42%
PBT -6,823 -12,284 -11,366 -6,026 -4,152 -4,008 -2,954 14.95%
Tax -10 -271 54 -241 -60 0 0 -
NP -6,833 -12,555 -11,312 -6,267 -4,212 -4,008 -2,954 14.98%
-
NP to SH -7,638 -12,456 -11,312 -6,164 -4,056 -4,008 -2,954 17.13%
-
Tax Rate - - - - - - - -
Total Cost 34,693 25,580 20,512 17,967 11,626 13,909 6,286 32.90%
-
Net Worth 31,067 35,979 44,330 17,013 15,265 22,777 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 31,067 35,979 44,330 17,013 15,265 22,777 0 -
NOSH 765,217 777,089 715,000 351,515 251,904 310,740 162,171 29.47%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -24.53% -96.39% -122.96% -53.56% -56.81% -40.48% -88.66% -
ROE -24.58% -34.62% -25.52% -36.23% -26.57% -17.60% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.64 1.68 1.29 3.33 2.94 3.19 2.05 10.03%
EPS -1.00 -1.60 -1.58 -1.75 -1.61 -1.29 -1.82 -9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0463 0.062 0.0484 0.0606 0.0733 0.00 -
Adjusted Per Share Value based on latest NOSH - 351,515
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.44 0.20 0.14 0.18 0.12 0.16 0.05 43.63%
EPS -0.12 -0.20 -0.18 -0.10 -0.06 -0.06 -0.05 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0056 0.007 0.0027 0.0024 0.0036 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.345 0.075 0.05 0.125 0.075 0.09 0.08 -
P/RPS 9.48 4.47 3.89 3.76 2.55 2.82 3.89 15.98%
P/EPS -34.56 -4.68 -3.16 -7.13 -4.66 -6.98 -4.39 40.99%
EY -2.89 -21.37 -31.64 -14.03 -21.47 -14.33 -22.77 -29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 1.62 0.81 2.58 1.24 1.23 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 30/11/16 26/11/15 27/11/14 28/11/13 27/11/12 - -
Price 0.405 0.085 0.08 0.08 0.075 0.09 0.00 -
P/RPS 11.12 5.07 6.22 2.40 2.55 2.82 0.00 -
P/EPS -40.58 -5.30 -5.06 -4.56 -4.66 -6.98 0.00 -
EY -2.46 -18.86 -19.78 -21.92 -21.47 -14.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.98 1.84 1.29 1.65 1.24 1.23 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