[FOCUS] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -21.97%
YoY- 114.74%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 17,052 20,922 17,706 9,967 2,213 66.55%
PBT -2,789 -294 1,205 1,383 580 -
Tax 143 -93 -475 -232 -44 -
NP -2,646 -387 730 1,151 536 -
-
NP to SH -2,584 -404 730 1,151 536 -
-
Tax Rate - - 39.42% 16.78% 7.59% -
Total Cost 19,698 21,309 16,976 8,816 1,677 85.05%
-
Net Worth 12,808 14,903 13,525 12,152 3,941 34.23%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 12,808 14,903 13,525 12,152 3,941 34.23%
NOSH 106,470 100,769 95,454 75,714 26,274 41.84%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -15.52% -1.85% 4.12% 11.55% 24.22% -
ROE -20.17% -2.71% 5.40% 9.47% 13.60% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 16.02 20.76 18.55 13.16 8.42 17.43%
EPS -2.43 -0.40 0.76 1.52 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1479 0.1417 0.1605 0.15 -5.36%
Adjusted Per Share Value based on latest NOSH - 75,714
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 0.27 0.33 0.28 0.16 0.03 73.13%
EPS -0.04 -0.01 0.01 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.002 0.0023 0.0021 0.0019 0.0006 35.09%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 - -
Price 0.10 0.11 0.28 0.34 0.00 -
P/RPS 0.62 0.53 1.51 2.58 0.00 -
P/EPS -4.12 -27.44 36.61 22.37 0.00 -
EY -24.27 -3.64 2.73 4.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 1.98 2.12 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 28/12/09 18/12/08 28/12/07 29/12/06 - -
Price 0.10 0.12 0.28 0.32 0.00 -
P/RPS 0.62 0.58 1.51 2.43 0.00 -
P/EPS -4.12 -29.93 36.61 21.05 0.00 -
EY -24.27 -3.34 2.73 4.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 1.98 1.99 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