[FOCUS] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -20.3%
YoY- -109.94%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 24,062 31,652 15,534 8,045 12,210 8,747 6,796 23.44%
PBT -3,492 5,388 -17,028 -13,407 -6,591 -4,801 -4,594 -4.46%
Tax -1,011 -471 -74 -201 -7 -215 -25 85.21%
NP -4,503 4,917 -17,102 -13,608 -6,598 -5,016 -4,619 -0.42%
-
NP to SH -3,301 3,481 -16,723 -13,608 -6,482 -4,873 -4,619 -5.44%
-
Tax Rate - 8.74% - - - - - -
Total Cost 28,565 26,735 32,636 21,653 18,808 13,763 11,415 16.50%
-
Net Worth 41,650 30,553 26,887 38,872 27,905 19,043 21,887 11.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 41,650 30,553 26,887 38,872 27,905 19,043 21,887 11.31%
NOSH 2,041,792 782,058 777,089 704,218 399,218 328,906 317,209 36.36%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -18.71% 15.53% -110.09% -169.15% -54.04% -57.35% -67.97% -
ROE -7.93% 11.39% -62.20% -35.01% -23.23% -25.59% -21.10% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.18 4.06 2.00 1.14 3.06 2.66 2.14 -9.44%
EPS -0.16 0.45 -2.15 -1.93 -1.62 -1.48 -1.46 -30.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0392 0.0346 0.0552 0.0699 0.0579 0.069 -18.37%
Adjusted Per Share Value based on latest NOSH - 704,218
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.61 0.80 0.39 0.20 0.31 0.22 0.17 23.71%
EPS -0.08 0.09 -0.42 -0.35 -0.16 -0.12 -0.12 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0078 0.0068 0.0099 0.0071 0.0048 0.0056 11.21%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.15 0.43 0.09 0.09 0.075 0.085 0.09 -
P/RPS 12.73 10.59 4.50 7.88 2.45 3.20 4.20 20.28%
P/EPS -92.78 96.28 -4.18 -4.66 -4.62 -5.74 -6.18 57.03%
EY -1.08 1.04 -23.91 -21.47 -21.65 -17.43 -16.18 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.35 10.97 2.60 1.63 1.07 1.47 1.30 33.45%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 26/02/14 28/02/13 -
Price 0.145 0.37 0.085 0.08 0.08 0.085 0.075 -
P/RPS 12.30 9.11 4.25 7.00 2.62 3.20 3.50 23.29%
P/EPS -89.68 82.85 -3.95 -4.14 -4.93 -5.74 -5.15 60.96%
EY -1.12 1.21 -25.32 -24.15 -20.30 -17.43 -19.42 -37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.11 9.44 2.46 1.45 1.14 1.47 1.09 36.67%

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