[FOCUS] QoQ TTM Result on 30-Apr-2007 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -44.28%
YoY- -58.81%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 18,965 17,706 14,866 11,747 11,391 9,967 9,372 59.78%
PBT 1,170 1,205 915 763 1,082 1,383 1,699 -21.96%
Tax -448 -475 -393 -300 -251 -232 -224 58.53%
NP 722 730 522 463 831 1,151 1,475 -37.80%
-
NP to SH 722 730 522 463 831 1,151 1,475 -37.80%
-
Tax Rate 38.29% 39.42% 42.95% 39.32% 23.20% 16.78% 13.18% -
Total Cost 18,243 16,976 14,344 11,284 10,560 8,816 7,897 74.48%
-
Net Worth 15,189 13,525 12,299 12,197 12,235 12,152 12,208 15.63%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 15,189 13,525 12,299 12,197 12,235 12,152 12,208 15.63%
NOSH 100,000 95,454 95,348 76,666 75,999 75,714 76,304 19.69%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.81% 4.12% 3.51% 3.94% 7.30% 11.55% 15.74% -
ROE 4.75% 5.40% 4.24% 3.80% 6.79% 9.47% 12.08% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 18.97 18.55 15.59 15.32 14.99 13.16 12.28 33.52%
EPS 0.72 0.76 0.55 0.60 1.09 1.52 1.93 -48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1417 0.129 0.1591 0.161 0.1605 0.16 -3.39%
Adjusted Per Share Value based on latest NOSH - 76,666
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 0.48 0.45 0.38 0.30 0.29 0.25 0.24 58.53%
EPS 0.02 0.02 0.01 0.01 0.02 0.03 0.04 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0034 0.0031 0.0031 0.0031 0.0031 0.0031 16.48%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.26 0.28 0.55 0.31 0.31 0.34 0.32 -
P/RPS 1.37 1.51 3.53 2.02 2.07 2.58 2.61 -34.85%
P/EPS 36.01 36.61 100.46 51.33 28.35 22.37 16.55 67.67%
EY 2.78 2.73 1.00 1.95 3.53 4.47 6.04 -40.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.98 4.26 1.95 1.93 2.12 2.00 -9.89%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 28/12/07 27/09/07 28/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.18 0.28 0.30 0.38 0.29 0.32 0.38 -
P/RPS 0.95 1.51 1.92 2.48 1.93 2.43 3.09 -54.34%
P/EPS 24.93 36.61 54.80 62.92 26.52 21.05 19.66 17.10%
EY 4.01 2.73 1.82 1.59 3.77 4.75 5.09 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.98 2.33 2.39 1.80 1.99 2.38 -37.27%

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