[FOCUS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -5.41%
YoY- 206.61%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 20,721 9,279 39,130 29,129 19,255 9,947 24,025 -9.40%
PBT 5,022 1,230 -1,539 3,152 2,656 878 -3,492 -
Tax -1,954 -482 -2,393 -1,896 -1,281 -248 -1,011 55.22%
NP 3,068 748 -3,932 1,256 1,375 630 -4,503 -
-
NP to SH 3,076 748 -1,661 1,225 1,295 617 -3,301 -
-
Tax Rate 38.91% 39.19% - 60.15% 48.23% 28.25% - -
Total Cost 17,653 8,531 43,062 27,873 17,880 9,317 28,528 -27.40%
-
Net Worth 42,520 40,272 39,654 42,496 42,479 41,655 41,650 1.38%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 42,520 40,272 39,654 42,496 42,479 41,655 41,650 1.38%
NOSH 2,044,266 2,044,266 2,044,266 2,043,461 2,042,515 2,042,088 2,041,792 0.08%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.81% 8.06% -10.05% 4.31% 7.14% 6.33% -18.74% -
ROE 7.23% 1.86% -4.19% 2.88% 3.05% 1.48% -7.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.01 0.45 1.91 1.43 0.94 0.49 1.18 -9.85%
EPS 0.15 0.04 -0.08 0.06 0.06 0.03 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0197 0.0194 0.0208 0.0208 0.0204 0.0204 1.30%
Adjusted Per Share Value based on latest NOSH - 2,043,461
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.53 0.24 0.99 0.74 0.49 0.25 0.61 -8.95%
EPS 0.08 0.02 -0.04 0.03 0.03 0.02 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0102 0.0101 0.0108 0.0108 0.0106 0.0106 1.25%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.85 0.68 0.505 0.36 0.195 0.135 0.15 -
P/RPS 83.86 149.81 26.38 25.25 20.68 27.71 12.75 251.44%
P/EPS 564.90 1,858.42 -621.46 600.43 307.53 446.78 -92.78 -
EY 0.18 0.05 -0.16 0.17 0.33 0.22 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.87 34.52 26.03 17.31 9.38 6.62 7.35 214.19%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 28/02/20 28/11/19 30/08/19 31/05/19 28/02/19 -
Price 2.45 0.85 0.725 0.365 0.34 0.125 0.145 -
P/RPS 241.71 187.26 37.87 25.60 36.06 25.66 12.32 628.74%
P/EPS 1,628.24 2,323.03 -892.19 608.77 536.20 413.69 -89.68 -
EY 0.06 0.04 -0.11 0.16 0.19 0.24 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 117.79 43.15 37.37 17.55 16.35 6.13 7.11 550.98%

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