[FOCUSP] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 424.59%
YoY- 119.39%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 39,054 39,097 43,134 40,099 37,846 33,993 42,654 -5.69%
PBT -790 -1,712 1,144 2,432 56 -1,349 3,454 -
Tax -234 -130 -615 -1,686 -327 -68 -1,312 -68.21%
NP -1,024 -1,842 529 746 -271 -1,417 2,142 -
-
NP to SH -1,012 -1,794 555 792 -244 -1,369 2,152 -
-
Tax Rate - - 53.76% 69.33% 583.93% - 37.98% -
Total Cost 40,078 40,939 42,605 39,353 38,117 35,410 40,512 -0.71%
-
Net Worth 51,744 52,849 54,631 54,087 53,295 53,542 54,912 -3.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 51,744 52,849 54,631 54,087 53,295 53,542 54,912 -3.87%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.62% -4.71% 1.23% 1.86% -0.72% -4.17% 5.02% -
ROE -1.96% -3.39% 1.02% 1.46% -0.46% -2.56% 3.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.67 23.70 26.14 24.30 22.94 20.60 25.85 -5.68%
EPS -0.61 -1.09 0.34 0.48 -0.15 -0.83 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3136 0.3203 0.3311 0.3278 0.323 0.3245 0.3328 -3.87%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.45 8.46 9.34 8.68 8.19 7.36 9.23 -5.70%
EPS -0.22 -0.39 0.12 0.17 -0.05 -0.30 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.1144 0.1183 0.1171 0.1154 0.1159 0.1189 -3.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.21 0.20 0.205 0.21 0.27 0.285 0.28 -
P/RPS 0.89 0.84 0.78 0.86 1.18 1.38 1.08 -12.07%
P/EPS -34.24 -18.39 60.95 43.75 -182.58 -34.35 21.47 -
EY -2.92 -5.44 1.64 2.29 -0.55 -2.91 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.62 0.64 0.84 0.88 0.84 -13.95%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 26/08/16 26/05/16 24/02/16 26/11/15 27/08/15 26/05/15 -
Price 0.21 0.225 0.24 0.235 0.245 0.27 0.27 -
P/RPS 0.89 0.95 0.92 0.97 1.07 1.31 1.04 -9.83%
P/EPS -34.24 -20.69 71.35 48.96 -165.68 -32.54 20.70 -
EY -2.92 -4.83 1.40 2.04 -0.60 -3.07 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.72 0.72 0.76 0.83 0.81 -11.85%

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