[FOCUS] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -194.83%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 71,116 66,259 39,130 24,025 31,652 15,533 8,045 43.74%
PBT 14,327 22,097 -1,539 -3,492 5,388 -17,028 13,408 1.11%
Tax -5,630 -5,804 -2,393 -1,011 -471 -73 -27,016 -22.98%
NP 8,697 16,293 -3,932 -4,503 4,917 -17,101 -13,608 -
-
NP to SH 8,845 16,723 -1,661 -3,301 3,481 -16,722 -13,609 -
-
Tax Rate 39.30% 26.27% - - 8.74% - 201.49% -
Total Cost 62,419 49,966 43,062 28,528 26,735 32,634 21,653 19.27%
-
Net Worth 246,604 172,343 39,654 41,650 30,553 26,887 38,902 36.00%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 246,604 172,343 39,654 41,650 30,553 26,887 38,902 36.00%
NOSH 6,372,205 6,145,845 2,044,266 2,041,792 782,058 777,089 704,761 44.28%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.23% 24.59% -10.05% -18.74% 15.53% -110.09% -169.15% -
ROE 3.59% 9.70% -4.19% -7.93% 11.39% -62.19% -34.98% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.12 1.08 1.91 1.18 4.06 2.00 1.14 -0.29%
EPS 0.14 0.27 -0.08 -0.17 0.45 -1.06 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0281 0.0194 0.0204 0.0392 0.0346 0.0552 -5.74%
Adjusted Per Share Value based on latest NOSH - 2,041,792
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.80 1.68 0.99 0.61 0.80 0.39 0.20 44.17%
EPS 0.22 0.42 -0.04 -0.08 0.09 -0.42 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0437 0.0101 0.0106 0.0078 0.0068 0.0099 35.94%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.04 0.65 0.505 0.15 0.43 0.09 0.09 -
P/RPS 3.58 60.17 26.38 12.75 10.59 4.50 7.88 -12.31%
P/EPS 28.82 238.39 -621.46 -92.78 96.28 -4.18 -4.66 -
EY 3.47 0.42 -0.16 -1.08 1.04 -23.91 -21.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 23.13 26.03 7.35 10.97 2.60 1.63 -7.35%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.035 0.595 0.725 0.145 0.37 0.085 0.08 -
P/RPS 3.14 55.08 37.87 12.32 9.11 4.25 7.01 -12.51%
P/EPS 25.22 218.22 -892.19 -89.68 82.85 -3.95 -4.14 -
EY 3.97 0.46 -0.11 -1.12 1.21 -25.32 -24.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 21.17 37.37 7.11 9.44 2.46 1.45 -7.63%

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