[FOCUS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -41.72%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 13,469 5,388 15,533 10,712 6,732 2,602 8,045 41.04%
PBT 3,347 1,155 -17,028 -7,689 -5,351 -2,908 13,408 -60.38%
Tax 0 -2 -73 -71 -54 -12 -27,016 -
NP 3,347 1,153 -17,101 -7,760 -5,405 -2,920 -13,608 -
-
NP to SH 2,845 1,435 -16,722 -7,660 -5,405 -2,920 -13,609 -
-
Tax Rate 0.00% 0.17% - - - - 201.49% -
Total Cost 10,122 4,235 32,634 18,472 12,137 5,522 21,653 -39.79%
-
Net Worth 29,762 28,363 26,887 35,979 38,232 37,461 38,902 -16.36%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 29,762 28,363 26,887 35,979 38,232 37,461 38,902 -16.36%
NOSH 777,089 777,089 777,089 777,089 777,089 712,195 704,761 6.73%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 24.85% 21.40% -110.09% -72.44% -80.29% -112.22% -169.15% -
ROE 9.56% 5.06% -62.19% -21.29% -14.14% -7.79% -34.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.73 0.69 2.00 1.38 0.87 0.37 1.14 32.09%
EPS 0.37 0.18 -1.06 -1.06 -0.75 -0.41 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0365 0.0346 0.0463 0.0492 0.0526 0.0552 -21.64%
Adjusted Per Share Value based on latest NOSH - 777,089
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.34 0.14 0.39 0.27 0.17 0.07 0.20 42.48%
EPS 0.07 0.04 -0.42 -0.19 -0.14 -0.07 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0072 0.0068 0.0091 0.0097 0.0095 0.0099 -16.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.275 0.105 0.09 0.075 0.06 0.085 0.09 -
P/RPS 15.87 15.14 4.50 5.44 6.93 23.27 7.88 59.54%
P/EPS 75.11 56.86 -4.18 -7.61 -8.63 -20.73 -4.66 -
EY 1.33 1.76 -23.91 -13.14 -11.59 -4.82 -21.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.18 2.88 2.60 1.62 1.22 1.62 1.63 168.95%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 28/02/17 30/11/16 25/08/16 07/06/16 29/02/16 -
Price 0.23 0.265 0.085 0.085 0.05 0.055 0.08 -
P/RPS 13.27 38.22 4.25 6.17 5.77 15.05 7.01 53.08%
P/EPS 62.82 143.50 -3.95 -8.62 -7.19 -13.41 -4.14 -
EY 1.59 0.70 -25.32 -11.60 -13.91 -7.45 -24.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.01 7.26 2.46 1.84 1.02 1.05 1.45 158.25%

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