[FOCUS] QoQ Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 42.12%
YoY- 88.02%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 12,048 0 12,048 13,890 16,968 12,720 18,960 -27.34%
PBT -1,231 0 -1,231 -294 -540 -708 -2,748 -43.21%
Tax 6 0 6 -86 -82 -16 267 -93.10%
NP -1,225 0 -1,225 -381 -622 -724 -2,481 -39.18%
-
NP to SH -1,225 0 -1,225 -360 -622 -724 -2,432 -38.32%
-
Tax Rate - - - - - - - -
Total Cost 13,273 0 13,273 14,271 17,590 13,444 21,441 -28.67%
-
Net Worth 13,982 14,852 13,619 14,727 14,317 12,808 13,054 4.95%
Dividend
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 13,982 14,852 13,619 14,727 14,317 12,808 13,054 4.95%
NOSH 123,737 132,727 120,526 122,727 119,615 106,470 103,852 13.13%
Ratio Analysis
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin -10.17% 0.00% -10.17% -2.75% -3.67% -5.69% -13.09% -
ROE -8.76% 0.00% -8.99% -2.44% -4.34% -5.65% -18.63% -
Per Share
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 9.74 0.00 10.00 11.32 14.19 11.95 18.26 -35.77%
EPS -0.99 0.00 -1.00 -0.29 -0.52 -0.68 -2.34 -45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1119 0.113 0.12 0.1197 0.1203 0.1257 -7.23%
Adjusted Per Share Value based on latest NOSH - 136,666
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 0.31 0.00 0.31 0.35 0.43 0.32 0.48 -26.51%
EPS -0.03 0.00 -0.03 -0.01 -0.02 -0.02 -0.06 -38.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0038 0.0035 0.0037 0.0036 0.0033 0.0033 4.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/12/10 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.10 0.11 0.09 0.12 0.12 0.10 0.09 -
P/RPS 1.03 0.00 0.90 1.06 0.85 0.84 0.49 68.78%
P/EPS -10.10 0.00 -8.85 -40.91 -23.08 -14.71 -3.84 97.66%
EY -9.90 0.00 -11.29 -2.44 -4.33 -6.80 -26.02 -49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.80 1.00 1.00 0.83 0.72 15.18%
Price Multiplier on Announcement Date
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date - 28/12/10 23/09/10 28/06/10 23/03/10 28/12/09 30/09/09 -
Price 0.00 0.11 0.09 0.10 0.10 0.10 0.09 -
P/RPS 0.00 0.00 0.90 0.88 0.70 0.84 0.49 -
P/EPS 0.00 0.00 -8.85 -34.09 -19.23 -14.71 -3.84 -
EY 0.00 0.00 -11.29 -2.93 -5.20 -6.80 -26.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.98 0.80 0.83 0.84 0.83 0.72 -

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