[FOCUS] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.53%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 33,336 28,468 27,860 13,025 9,200 11,700 7,414 28.45%
PBT 301 -950 -6,823 -12,284 -11,366 -6,026 -4,152 -
Tax -2,034 -1,338 -10 -271 54 -241 -60 79.85%
NP -1,733 -2,288 -6,833 -12,555 -11,312 -6,267 -4,212 -13.75%
-
NP to SH -927 -2,273 -7,638 -12,456 -11,312 -6,164 -4,056 -21.79%
-
Tax Rate 675.75% - - - - - - -
Total Cost 35,069 30,756 34,693 25,580 20,512 17,967 11,626 20.19%
-
Net Worth 42,496 43,892 31,067 35,979 44,330 17,013 15,265 18.59%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 42,496 43,892 31,067 35,979 44,330 17,013 15,265 18.59%
NOSH 2,043,461 2,041,533 765,217 777,089 715,000 351,515 251,904 41.72%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.20% -8.04% -24.53% -96.39% -122.96% -53.56% -56.81% -
ROE -2.18% -5.18% -24.58% -34.62% -25.52% -36.23% -26.57% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.63 1.39 3.64 1.68 1.29 3.33 2.94 -9.35%
EPS -0.05 -0.11 -1.00 -1.60 -1.58 -1.75 -1.61 -43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0215 0.0406 0.0463 0.062 0.0484 0.0606 -16.31%
Adjusted Per Share Value based on latest NOSH - 777,089
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.52 0.45 0.44 0.20 0.14 0.18 0.12 27.66%
EPS -0.01 -0.04 -0.12 -0.20 -0.18 -0.10 -0.06 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0069 0.0049 0.0056 0.007 0.0027 0.0024 18.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.36 0.15 0.345 0.075 0.05 0.125 0.075 -
P/RPS 22.06 10.76 9.48 4.47 3.89 3.76 2.55 43.25%
P/EPS -793.44 -134.73 -34.56 -4.68 -3.16 -7.13 -4.66 135.33%
EY -0.13 -0.74 -2.89 -21.37 -31.64 -14.03 -21.47 -57.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.31 6.98 8.50 1.62 0.81 2.58 1.24 55.14%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 28/11/17 30/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.365 0.14 0.405 0.085 0.08 0.08 0.075 -
P/RPS 22.37 10.04 11.12 5.07 6.22 2.40 2.55 43.58%
P/EPS -804.46 -125.74 -40.58 -5.30 -5.06 -4.56 -4.66 135.87%
EY -0.12 -0.80 -2.46 -18.86 -19.78 -21.92 -21.47 -57.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.55 6.51 9.98 1.84 1.29 1.65 1.24 55.49%

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