[FOCUS] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- -267.02%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
Revenue 12,211 8,747 6,796 15,939 18,960 20,832 14,867 -2.61%
PBT -6,591 -4,800 -4,593 -4,494 -2,748 390 915 -
Tax -7 -216 -26 -2 267 -244 -393 -41.87%
NP -6,598 -5,016 -4,619 -4,496 -2,481 146 522 -
-
NP to SH -6,482 -4,874 -4,619 -4,496 -2,432 139 522 -
-
Tax Rate - - - - - 62.56% 42.95% -
Total Cost 18,809 13,763 11,415 20,435 21,441 20,686 14,345 3.71%
-
Net Worth 27,870 18,209 21,681 17,843 13,054 15,634 12,243 11.71%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 27,870 18,209 21,681 17,843 13,054 15,634 12,243 11.71%
NOSH 398,719 315,592 314,217 200,714 103,852 104,999 94,909 21.32%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -54.03% -57.35% -67.97% -28.21% -13.09% 0.70% 3.51% -
ROE -23.26% -26.77% -21.30% -25.20% -18.63% 0.89% 4.26% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
RPS 3.06 2.77 2.16 7.94 18.26 19.84 15.66 -19.74%
EPS -1.60 -1.52 -1.47 -2.24 -2.34 0.13 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0699 0.0577 0.069 0.0889 0.1257 0.1489 0.129 -7.92%
Adjusted Per Share Value based on latest NOSH - 198,157
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
RPS 0.31 0.22 0.17 0.40 0.48 0.53 0.38 -2.70%
EPS -0.16 -0.12 -0.12 -0.11 -0.06 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0046 0.0055 0.0045 0.0033 0.004 0.0031 11.80%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 31/07/09 31/07/08 31/07/07 -
Price 0.075 0.085 0.09 0.09 0.09 0.14 0.55 -
P/RPS 2.45 3.07 4.16 0.00 0.49 0.71 3.51 -4.72%
P/EPS -4.61 -5.50 -6.12 0.00 -3.84 105.76 100.00 -
EY -21.68 -18.17 -16.33 0.00 -26.02 0.95 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.47 1.30 1.17 0.72 0.94 4.26 -16.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 31/07/08 31/07/07 CAGR
Date 26/02/15 26/02/14 28/02/13 28/02/12 30/09/09 26/09/08 27/09/07 -
Price 0.08 0.085 0.075 0.14 0.09 0.11 0.30 -
P/RPS 2.61 3.07 3.47 0.00 0.49 0.55 1.92 4.22%
P/EPS -4.92 -5.50 -5.10 0.00 -3.84 83.09 54.55 -
EY -20.32 -18.17 -19.60 0.00 -26.02 1.20 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 1.09 1.82 0.72 0.74 2.33 -9.17%

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