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

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -81.68%
YoY- -517.63%
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 81,122 40,629 161,946 121,285 82,231 43,134 154,592 -34.96%
PBT 439 17 643 -1,358 -568 1,144 4,593 -79.12%
Tax -753 -373 -1,926 -979 -745 -615 -3,393 -63.37%
NP -314 -356 -1,283 -2,337 -1,313 529 1,200 -
-
NP to SH -315 -357 -1,198 -2,251 -1,239 555 1,331 -
-
Tax Rate 171.53% 2,194.12% 299.53% - - 53.76% 73.87% -
Total Cost 81,436 40,985 163,229 123,622 83,544 42,605 153,392 -34.45%
-
Net Worth 52,486 52,436 52,799 51,744 52,849 54,631 54,087 -1.98%
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 52,486 52,436 52,799 51,744 52,849 54,631 54,087 -1.98%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
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 -0.39% -0.88% -0.79% -1.93% -1.60% 1.23% 0.78% -
ROE -0.60% -0.68% -2.27% -4.35% -2.34% 1.02% 2.46% -
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 49.16 24.62 98.15 73.51 49.84 26.14 93.69 -34.97%
EPS -0.19 -0.22 -0.73 -1.36 -0.75 0.34 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3181 0.3178 0.32 0.3136 0.3203 0.3311 0.3278 -1.98%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.56 8.79 35.05 26.25 17.80 9.34 33.46 -34.96%
EPS -0.07 -0.08 -0.26 -0.49 -0.27 0.12 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.1135 0.1143 0.112 0.1144 0.1183 0.1171 -2.00%
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 0.22 0.25 0.21 0.21 0.20 0.205 0.21 -
P/RPS 0.45 1.02 0.21 0.29 0.40 0.78 0.22 61.20%
P/EPS -115.24 -115.55 -28.92 -15.39 -26.63 60.95 26.03 -
EY -0.87 -0.87 -3.46 -6.50 -3.75 1.64 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.66 0.67 0.62 0.62 0.64 5.14%
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 22/08/17 23/05/17 28/02/17 22/11/16 26/08/16 26/05/16 24/02/16 -
Price 0.23 0.30 0.245 0.21 0.225 0.24 0.235 -
P/RPS 0.47 1.22 0.25 0.29 0.45 0.92 0.25 52.38%
P/EPS -120.48 -138.66 -33.74 -15.39 -29.96 71.35 29.13 -
EY -0.83 -0.72 -2.96 -6.50 -3.34 1.40 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 0.77 0.67 0.70 0.72 0.72 0.00%

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