[FOCUS] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -63.73%
YoY- -22.87%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 30,718 26,938 21,552 15,533 14,282 13,464 10,408 105.61%
PBT 7,594 6,694 4,620 -17,028 -10,252 -10,702 -11,632 -
Tax -8 0 -8 -73 -94 -108 -48 -69.68%
NP 7,586 6,694 4,612 -17,101 -10,346 -10,810 -11,680 -
-
NP to SH 6,140 5,690 5,740 -16,722 -10,213 -10,810 -11,680 -
-
Tax Rate 0.11% 0.00% 0.17% - - - - -
Total Cost 23,132 20,244 16,940 32,634 24,629 24,274 22,088 3.12%
-
Net Worth 31,688 29,762 28,363 26,887 35,979 38,232 37,461 -10.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 31,688 29,762 28,363 26,887 35,979 38,232 37,461 -10.54%
NOSH 780,508 777,089 777,089 777,089 777,089 777,089 712,195 6.29%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.70% 24.85% 21.40% -110.09% -72.44% -80.29% -112.22% -
ROE 19.38% 19.12% 20.24% -62.19% -28.39% -28.27% -31.18% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.94 3.47 2.77 2.00 1.84 1.73 1.46 93.71%
EPS 0.79 0.74 0.72 -1.06 -1.41 -1.50 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0383 0.0365 0.0346 0.0463 0.0492 0.0526 -15.84%
Adjusted Per Share Value based on latest NOSH - 777,089
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.78 0.68 0.55 0.39 0.36 0.34 0.26 107.86%
EPS 0.16 0.14 0.15 -0.42 -0.26 -0.27 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.0076 0.0072 0.0068 0.0091 0.0097 0.0095 -10.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.345 0.275 0.105 0.09 0.075 0.06 0.085 -
P/RPS 8.77 7.93 3.79 4.50 4.08 3.46 5.82 31.40%
P/EPS 43.86 37.56 14.22 -4.18 -5.71 -4.31 -5.18 -
EY 2.28 2.66 7.03 -23.91 -17.52 -23.18 -19.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 7.18 2.88 2.60 1.62 1.22 1.62 201.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 31/05/17 28/02/17 30/11/16 25/08/16 07/06/16 -
Price 0.405 0.23 0.265 0.085 0.085 0.05 0.055 -
P/RPS 10.29 6.63 9.55 4.25 4.62 2.89 3.76 95.53%
P/EPS 51.48 31.41 35.88 -3.95 -6.47 -3.59 -3.35 -
EY 1.94 3.18 2.79 -25.32 -15.46 -27.82 -29.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.98 6.01 7.26 2.46 1.84 1.02 1.05 348.09%

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