[FOCUSP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 76.31%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 78,304 40,227 147,451 107,417 70,424 35,876 130,578 -28.95%
PBT 2,514 1,947 8,360 5,182 3,661 2,378 9,478 -58.81%
Tax -1,378 -873 -3,659 -2,241 -1,987 -1,094 -3,436 -45.70%
NP 1,136 1,074 4,701 2,941 1,674 1,284 6,042 -67.28%
-
NP to SH 1,119 1,037 4,771 2,969 1,684 1,287 6,049 -67.63%
-
Tax Rate 54.81% 44.84% 43.77% 43.25% 54.27% 46.01% 36.25% -
Total Cost 77,168 39,153 142,750 104,476 68,750 34,592 124,536 -27.38%
-
Net Worth 54,417 55,984 54,945 54,796 53,509 54,763 53,493 1.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,650 - 3,300 1,650 1,650 - 1,650 0.00%
Div Payout % 147.45% - 69.17% 55.57% 97.98% - 27.28% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 54,417 55,984 54,945 54,796 53,509 54,763 53,493 1.15%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.45% 2.67% 3.19% 2.74% 2.38% 3.58% 4.63% -
ROE 2.06% 1.85% 8.68% 5.42% 3.15% 2.35% 11.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.46 24.38 89.36 65.10 42.68 21.74 79.14 -28.95%
EPS 0.68 0.63 2.89 1.80 1.02 0.78 3.67 -67.59%
DPS 1.00 0.00 2.00 1.00 1.00 0.00 1.00 0.00%
NAPS 0.3298 0.3393 0.333 0.3321 0.3243 0.3319 0.3242 1.15%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.95 8.71 31.92 23.25 15.24 7.77 28.26 -28.94%
EPS 0.24 0.22 1.03 0.64 0.36 0.28 1.31 -67.84%
DPS 0.36 0.00 0.71 0.36 0.36 0.00 0.36 0.00%
NAPS 0.1178 0.1212 0.1189 0.1186 0.1158 0.1185 0.1158 1.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.30 0.295 0.28 0.31 0.29 0.27 0.285 -
P/RPS 0.63 1.21 0.31 0.48 0.68 1.24 0.36 45.36%
P/EPS 44.24 46.94 9.68 17.23 28.41 34.62 7.77 219.87%
EY 2.26 2.13 10.33 5.80 3.52 2.89 12.86 -68.72%
DY 3.33 0.00 7.14 3.23 3.45 0.00 3.51 -3.45%
P/NAPS 0.91 0.87 0.84 0.93 0.89 0.81 0.88 2.26%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 25/02/14 28/11/13 27/08/13 16/05/13 26/02/13 -
Price 0.33 0.315 0.27 0.28 0.285 0.275 0.295 -
P/RPS 0.70 1.29 0.30 0.43 0.67 1.26 0.37 53.14%
P/EPS 48.66 50.12 9.34 15.56 27.92 35.26 8.05 232.92%
EY 2.06 2.00 10.71 6.43 3.58 2.84 12.43 -69.92%
DY 3.03 0.00 7.41 3.57 3.51 0.00 3.39 -7.23%
P/NAPS 1.00 0.93 0.81 0.84 0.88 0.83 0.91 6.50%

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