[FOCUS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
Revenue 2,072 15,939 11,209 0 6,574 0 4,916 -60.88%
PBT -1,334 -4,494 -3,742 0 -3,253 0 -415 255.52%
Tax 0 -2 -1 0 -1 0 -1 -
NP -1,334 -4,496 -3,743 0 -3,254 0 -416 254.60%
-
NP to SH -1,334 -4,496 -3,743 0 -3,254 0 -416 254.60%
-
Tax Rate - - - - - - - -
Total Cost 3,406 20,435 14,952 0 9,828 0 5,332 -38.54%
-
Net Worth 23,508 17,843 18,314 0 15,163 0 15,059 62.22%
Dividend
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
Net Worth 23,508 17,843 18,314 0 15,163 0 15,059 62.22%
NOSH 296,444 200,714 200,160 162,700 162,700 138,666 138,666 128.27%
Ratio Analysis
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
NP Margin -64.38% -28.21% -33.39% 0.00% -49.50% 0.00% -8.46% -
ROE -5.67% -25.20% -20.44% 0.00% -21.46% 0.00% -2.76% -
Per Share
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
RPS 0.70 7.94 5.60 0.00 4.04 0.00 3.55 -82.86%
EPS -0.45 -2.24 -1.87 0.00 -2.00 0.00 -0.30 55.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0889 0.0915 0.00 0.0932 0.00 0.1086 -28.93%
Adjusted Per Share Value based on latest NOSH - 162,171
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
RPS 0.05 0.40 0.28 0.00 0.17 0.00 0.12 -61.36%
EPS -0.03 -0.11 -0.10 0.00 -0.08 0.00 -0.01 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0045 0.0046 0.00 0.0038 0.00 0.0038 64.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
Date 30/03/12 30/12/11 31/10/11 30/09/11 29/07/11 30/06/11 29/04/11 -
Price 0.17 0.09 0.09 0.08 0.06 0.06 0.11 -
P/RPS 24.32 0.00 1.61 0.00 1.48 0.00 3.10 837.16%
P/EPS -37.78 0.00 -4.81 0.00 -3.00 0.00 -36.67 3.29%
EY -2.65 0.00 -20.78 0.00 -33.33 0.00 -2.73 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.17 0.98 0.00 0.64 0.00 1.01 126.06%
Price Multiplier on Announcement Date
31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 CAGR
Date 31/05/12 28/02/12 29/12/11 - 30/09/11 - 28/06/11 -
Price 0.14 0.14 0.09 0.00 0.08 0.00 0.06 -
P/RPS 20.03 0.00 1.61 0.00 1.98 0.00 1.69 1367.14%
P/EPS -31.11 0.00 -4.81 0.00 -4.00 0.00 -20.00 61.59%
EY -3.21 0.00 -20.78 0.00 -25.00 0.00 -5.00 -38.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.82 0.98 0.00 0.86 0.00 0.55 255.97%

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