[FOCUS] YoY TTM Result on 31-Oct-2011

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Oct-2011
Profit Trend
QoQ- -12.63%
YoY- -199.73%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
Revenue 70,301 76,055 73,784 6,293 10,796 5,492 12,401 15.31%
PBT -101,296 31,947 32,723 -3,327 -1,111 -1,018 -1,144 44.51%
Tax 1,526 -6,079 -6,616 0 -16 20 -18 -
NP -99,770 25,868 26,107 -3,327 -1,127 -998 -1,162 44.15%
-
NP to SH -101,423 26,618 26,699 -3,327 -1,110 -981 -1,145 44.52%
-
Tax Rate - 19.03% 20.22% - - - - -
Total Cost 170,071 50,187 47,677 9,620 11,923 6,490 13,563 23.08%
-
Net Worth 151,658 249,620 243,324 18,643 14,852 14,998 13,809 21.75%
Dividend
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
Net Worth 151,658 249,620 243,324 18,643 14,852 14,998 13,809 21.75%
NOSH 6,372,205 6,372,185 6,264,669 203,750 132,727 132,727 121,666 38.41%
Ratio Analysis
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
NP Margin -141.92% 34.01% 35.38% -52.87% -10.44% -18.17% -9.37% -
ROE -66.88% 10.66% 10.97% -17.85% -7.47% -6.54% -8.29% -
Per Share
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
RPS 1.10 1.20 1.19 3.09 8.13 4.14 10.19 -16.70%
EPS -1.59 0.42 0.43 -1.63 -0.84 -0.74 -0.94 4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0393 0.0392 0.0915 0.1119 0.113 0.1135 -12.04%
Adjusted Per Share Value based on latest NOSH - 203,750
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
RPS 1.10 1.19 1.16 0.10 0.17 0.09 0.19 15.51%
EPS -1.59 0.42 0.42 -0.05 -0.02 -0.02 -0.02 43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0392 0.0382 0.0029 0.0023 0.0024 0.0022 21.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
Date 30/09/22 30/06/21 31/03/21 31/10/11 29/10/10 30/12/10 30/07/10 -
Price 0.015 0.04 0.595 0.09 0.11 0.10 0.09 -
P/RPS 1.36 3.34 50.06 2.91 1.35 2.42 0.88 3.64%
P/EPS -0.94 9.54 138.33 -5.51 -13.15 -13.53 -9.56 -17.34%
EY -106.11 10.48 0.72 -18.14 -7.60 -7.39 -10.46 20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.02 15.18 0.98 0.98 0.88 0.79 -1.84%
Price Multiplier on Announcement Date
30/09/22 30/06/21 31/03/21 31/10/11 31/10/10 31/12/10 31/07/10 CAGR
Date 30/11/22 26/08/21 31/05/21 - 28/12/10 - 23/09/10 -
Price 0.02 0.05 0.045 0.00 0.11 0.00 0.09 -
P/RPS 1.81 4.18 3.79 0.00 1.35 0.00 0.88 6.10%
P/EPS -1.26 11.93 10.46 0.00 -13.15 0.00 -9.56 -15.33%
EY -79.58 8.38 9.56 0.00 -7.60 0.00 -10.46 18.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.27 1.15 0.00 0.98 0.00 0.79 0.50%

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