[FOCUS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.24%
YoY- -38.83%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,414 6,071 6,227 6,796 9,901 13,087 6,707 6.90%
PBT -4,152 -4,306 -4,269 -4,594 -4,008 -3,658 -1,823 73.02%
Tax -60 -60 -41 -25 0 0 0 -
NP -4,212 -4,366 -4,310 -4,619 -4,008 -3,658 -1,823 74.68%
-
NP to SH -4,056 -4,366 -4,310 -4,619 -4,008 -3,658 -1,823 70.34%
-
Tax Rate - - - - - - - -
Total Cost 11,626 10,437 10,537 11,415 13,909 16,745 8,530 22.90%
-
Net Worth 15,265 20,223 21,076 21,887 22,777 23,463 23,508 -24.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,265 20,223 21,076 21,887 22,777 23,463 23,508 -24.99%
NOSH 251,904 325,142 320,312 317,209 310,740 309,142 296,444 -10.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -56.81% -71.92% -69.21% -67.97% -40.48% -27.95% -27.18% -
ROE -26.57% -21.59% -20.45% -21.10% -17.60% -15.59% -7.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.94 1.87 1.94 2.14 3.19 4.23 2.26 19.14%
EPS -1.61 -1.34 -1.35 -1.46 -1.29 -1.18 -0.61 90.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0622 0.0658 0.069 0.0733 0.0759 0.0793 -16.40%
Adjusted Per Share Value based on latest NOSH - 317,209
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.19 0.15 0.16 0.17 0.25 0.33 0.17 7.68%
EPS -0.10 -0.11 -0.11 -0.12 -0.10 -0.09 -0.05 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0051 0.0053 0.0056 0.0058 0.006 0.006 -24.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.075 0.085 0.09 0.09 0.14 0.17 -
P/RPS 2.55 4.02 4.37 4.20 2.82 3.31 7.51 -51.29%
P/EPS -4.66 -5.59 -6.32 -6.18 -6.98 -11.83 -27.64 -69.44%
EY -21.47 -17.90 -15.83 -16.18 -14.33 -8.45 -3.62 227.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.21 1.29 1.30 1.23 1.84 2.14 -30.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 - -
Price 0.075 0.07 0.08 0.075 0.09 0.11 0.00 -
P/RPS 2.55 3.75 4.12 3.50 2.82 2.60 0.00 -
P/EPS -4.66 -5.21 -5.95 -5.15 -6.98 -9.30 0.00 -
EY -21.47 -19.18 -16.82 -19.42 -14.33 -10.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.13 1.22 1.09 1.23 1.45 0.00 -

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