[FOCUSP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -339.68%
YoY- 38.47%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 82,913 40,979 165,121 122,173 81,122 40,629 161,946 -36.08%
PBT 2,110 669 1,911 7 439 17 643 121.30%
Tax -1,284 -646 -2,368 -1,391 -753 -373 -1,926 -23.74%
NP 826 23 -457 -1,384 -314 -356 -1,283 -
-
NP to SH 826 23 -458 -1,385 -315 -357 -1,198 -
-
Tax Rate 60.85% 96.56% 123.91% 19,871.43% 171.53% 2,194.12% 299.53% -
Total Cost 82,087 40,956 165,578 123,557 81,436 40,985 163,229 -36.84%
-
Net Worth 52,140 51,826 52,338 51,413 52,486 52,436 52,799 -0.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,650 - - - - - - -
Div Payout % 199.76% - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 52,140 51,826 52,338 51,413 52,486 52,436 52,799 -0.83%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.00% 0.06% -0.28% -1.13% -0.39% -0.88% -0.79% -
ROE 1.58% 0.04% -0.88% -2.69% -0.60% -0.68% -2.27% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.25 24.84 100.07 74.04 49.16 24.62 98.15 -36.08%
EPS 0.50 0.01 -0.28 -0.84 -0.19 -0.22 -0.73 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.316 0.3141 0.3172 0.3116 0.3181 0.3178 0.32 -0.83%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.95 8.87 35.74 26.44 17.56 8.79 35.05 -36.06%
EPS 0.18 0.00 -0.10 -0.30 -0.07 -0.08 -0.26 -
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1122 0.1133 0.1113 0.1136 0.1135 0.1143 -0.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.205 0.20 0.19 0.18 0.22 0.25 0.21 -
P/RPS 0.41 0.81 0.19 0.24 0.45 1.02 0.21 56.40%
P/EPS 40.95 1,434.78 -68.45 -21.44 -115.24 -115.55 -28.92 -
EY 2.44 0.07 -1.46 -4.66 -0.87 -0.87 -3.46 -
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.60 0.58 0.69 0.79 0.66 -1.01%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 24/05/18 26/02/18 21/11/17 22/08/17 23/05/17 28/02/17 -
Price 0.20 0.17 0.17 0.20 0.23 0.30 0.245 -
P/RPS 0.40 0.68 0.17 0.27 0.47 1.22 0.25 36.91%
P/EPS 39.95 1,219.57 -61.24 -23.83 -120.48 -138.66 -33.74 -
EY 2.50 0.08 -1.63 -4.20 -0.83 -0.72 -2.96 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.54 0.64 0.72 0.94 0.77 -12.55%

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