[FOCUSP] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 186.64%
YoY- -11.97%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 46,146 41,934 40,979 42,948 41,051 40,493 40,629 8.85%
PBT 3,449 1,441 669 1,904 -432 422 17 3341.59%
Tax -1,630 -638 -646 -977 -638 -380 -373 167.05%
NP 1,819 803 23 927 -1,070 42 -356 -
-
NP to SH 1,819 803 23 927 -1,070 42 -357 -
-
Tax Rate 47.26% 44.27% 96.56% 51.31% - 90.05% 2,194.12% -
Total Cost 44,327 41,131 40,956 42,021 42,121 40,451 40,985 5.35%
-
Net Worth 52,321 52,140 51,826 52,338 51,413 52,486 52,436 -0.14%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,650 - - - - - -
Div Payout % - 205.48% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 52,321 52,140 51,826 52,338 51,413 52,486 52,436 -0.14%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.94% 1.91% 0.06% 2.16% -2.61% 0.10% -0.88% -
ROE 3.48% 1.54% 0.04% 1.77% -2.08% 0.08% -0.68% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.97 25.41 24.84 26.03 24.88 24.54 24.62 8.86%
EPS 1.10 0.49 0.01 0.56 -0.65 0.03 -0.22 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3171 0.316 0.3141 0.3172 0.3116 0.3181 0.3178 -0.14%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.99 9.08 8.87 9.30 8.89 8.76 8.79 8.89%
EPS 0.39 0.17 0.00 0.20 -0.23 0.01 -0.08 -
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1129 0.1122 0.1133 0.1113 0.1136 0.1135 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.205 0.205 0.20 0.19 0.18 0.22 0.25 -
P/RPS 0.73 0.81 0.81 0.73 0.72 0.90 1.02 -19.97%
P/EPS 18.60 42.12 1,434.78 33.82 -27.76 864.29 -115.55 -
EY 5.38 2.37 0.07 2.96 -3.60 0.12 -0.87 -
DY 0.00 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.64 0.60 0.58 0.69 0.79 -12.18%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 20/08/18 24/05/18 26/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.205 0.20 0.17 0.17 0.20 0.23 0.30 -
P/RPS 0.73 0.79 0.68 0.65 0.80 0.94 1.22 -28.96%
P/EPS 18.60 41.10 1,219.57 30.26 -30.84 903.57 -138.66 -
EY 5.38 2.43 0.08 3.30 -3.24 0.11 -0.72 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.54 0.54 0.64 0.72 0.94 -21.78%

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