[FOCUS] QoQ TTM Result on 31-Jan-2007 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -27.8%
YoY- -7.05%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 17,706 14,866 11,747 11,391 9,967 9,372 6,228 100.30%
PBT 1,205 915 763 1,082 1,383 1,699 1,256 -2.71%
Tax -475 -393 -300 -251 -232 -224 -132 134.27%
NP 730 522 463 831 1,151 1,475 1,124 -24.94%
-
NP to SH 730 522 463 831 1,151 1,475 1,124 -24.94%
-
Tax Rate 39.42% 42.95% 39.32% 23.20% 16.78% 13.18% 10.51% -
Total Cost 16,976 14,344 11,284 10,560 8,816 7,897 5,104 122.33%
-
Net Worth 13,525 12,299 12,197 12,235 12,152 12,208 11,129 13.84%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 13,525 12,299 12,197 12,235 12,152 12,208 11,129 13.84%
NOSH 95,454 95,348 76,666 75,999 75,714 76,304 74,193 18.23%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.12% 3.51% 3.94% 7.30% 11.55% 15.74% 18.05% -
ROE 5.40% 4.24% 3.80% 6.79% 9.47% 12.08% 10.10% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 18.55 15.59 15.32 14.99 13.16 12.28 8.39 69.47%
EPS 0.76 0.55 0.60 1.09 1.52 1.93 1.51 -36.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.129 0.1591 0.161 0.1605 0.16 0.15 -3.71%
Adjusted Per Share Value based on latest NOSH - 75,999
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 0.45 0.38 0.30 0.29 0.25 0.24 0.16 98.87%
EPS 0.02 0.01 0.01 0.02 0.03 0.04 0.03 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0031 0.0031 0.0031 0.0031 0.0031 0.0028 13.77%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.28 0.55 0.31 0.31 0.34 0.32 0.35 -
P/RPS 1.51 3.53 2.02 2.07 2.58 2.61 4.17 -49.10%
P/EPS 36.61 100.46 51.33 28.35 22.37 16.55 23.10 35.81%
EY 2.73 1.00 1.95 3.53 4.47 6.04 4.33 -26.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 4.26 1.95 1.93 2.12 2.00 2.33 -10.25%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 27/09/07 28/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.28 0.30 0.38 0.29 0.32 0.38 0.00 -
P/RPS 1.51 1.92 2.48 1.93 2.43 3.09 0.00 -
P/EPS 36.61 54.80 62.92 26.52 21.05 19.66 0.00 -
EY 2.73 1.82 1.59 3.77 4.75 5.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.33 2.39 1.80 1.99 2.38 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