[FOCUS] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -321.2%
YoY- -376.14%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 16,757 17,052 19,581 19,153 21,489 20,922 20,861 -13.55%
PBT -2,735 -2,789 -2,770 -2,663 -538 -294 418 -
Tax 147 143 184 40 -66 -93 -264 -
NP -2,588 -2,646 -2,586 -2,623 -604 -387 154 -
-
NP to SH -2,515 -2,584 -2,534 -2,662 -632 -404 147 -
-
Tax Rate - - - - - - 63.16% -
Total Cost 19,345 19,698 22,167 21,776 22,093 21,309 20,707 -4.42%
-
Net Worth 14,037 12,808 12,895 13,263 15,204 14,903 15,549 -6.57%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 14,037 12,808 12,895 13,263 15,204 14,903 15,549 -6.57%
NOSH 117,272 106,470 103,333 104,108 104,210 100,769 104,358 8.06%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -15.44% -15.52% -13.21% -13.69% -2.81% -1.85% 0.74% -
ROE -17.92% -20.17% -19.65% -20.07% -4.16% -2.71% 0.95% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.29 16.02 18.95 18.40 20.62 20.76 19.99 -20.00%
EPS -2.14 -2.43 -2.45 -2.56 -0.61 -0.40 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.1203 0.1248 0.1274 0.1459 0.1479 0.149 -13.54%
Adjusted Per Share Value based on latest NOSH - 104,108
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.43 0.43 0.50 0.49 0.55 0.53 0.53 -12.97%
EPS -0.06 -0.07 -0.06 -0.07 -0.02 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0033 0.0033 0.0034 0.0039 0.0038 0.0039 -5.18%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.12 0.10 0.09 0.10 0.08 0.11 0.14 -
P/RPS 0.84 0.62 0.47 0.54 0.39 0.53 0.70 12.88%
P/EPS -5.60 -4.12 -3.67 -3.91 -13.19 -27.44 99.39 -
EY -17.87 -24.27 -27.25 -25.57 -7.58 -3.64 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 0.72 0.78 0.55 0.74 0.94 4.19%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 28/12/09 30/09/09 26/06/09 27/03/09 18/12/08 26/09/08 -
Price 0.10 0.10 0.09 0.09 0.12 0.12 0.11 -
P/RPS 0.70 0.62 0.47 0.49 0.58 0.58 0.55 17.39%
P/EPS -4.66 -4.12 -3.67 -3.52 -19.79 -29.93 78.09 -
EY -21.45 -24.27 -27.25 -28.41 -5.05 -3.34 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.72 0.71 0.82 0.81 0.74 8.79%

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