[FOCUS] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
07-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 14.17%
YoY- 37.54%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 39,788 30,180 21,552 10,408 8,644 11,364 6,012 37.00%
PBT 3,512 4,728 4,620 -11,632 -18,700 -5,140 -4,036 -
Tax -992 -280 -8 -48 0 -88 -64 57.86%
NP 2,520 4,448 4,612 -11,680 -18,700 -5,228 -4,100 -
-
NP to SH 2,468 1,472 5,740 -11,680 -18,700 -4,764 -4,100 -
-
Tax Rate 28.25% 5.92% 0.17% - - - - -
Total Cost 37,268 25,732 16,940 22,088 27,344 16,592 10,112 24.27%
-
Net Worth 41,655 42,872 28,363 37,461 3,094,850 19,721 21,076 12.01%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 41,655 42,872 28,363 37,461 3,094,850 19,721 21,076 12.01%
NOSH 2,042,088 1,840,000 777,089 712,195 46,750,001 350,294 320,312 36.15%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.33% 14.74% 21.40% -112.22% -216.34% -46.00% -68.20% -
ROE 5.92% 3.43% 20.24% -31.18% -0.60% -24.16% -19.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.95 1.64 2.77 1.46 0.02 3.24 1.88 0.61%
EPS 0.12 0.08 0.72 -1.64 -0.04 -1.36 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0233 0.0365 0.0526 0.0662 0.0563 0.0658 -17.72%
Adjusted Per Share Value based on latest NOSH - 712,195
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.01 0.77 0.55 0.26 0.22 0.29 0.15 37.39%
EPS 0.06 0.04 0.15 -0.30 -0.47 -0.12 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0109 0.0072 0.0095 0.7855 0.005 0.0053 12.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.135 0.19 0.105 0.085 0.08 0.08 0.085 -
P/RPS 6.93 11.58 3.79 5.82 432.67 2.47 4.53 7.33%
P/EPS 111.70 237.50 14.22 -5.18 -200.00 -5.88 -6.64 -
EY 0.90 0.42 7.03 -19.29 -0.50 -17.00 -15.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.62 8.15 2.88 1.62 1.21 1.42 1.29 31.31%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 31/05/17 07/06/16 28/05/15 28/05/14 29/05/13 -
Price 0.125 0.14 0.265 0.055 0.08 0.08 0.08 -
P/RPS 6.42 8.54 9.55 3.76 432.67 2.47 4.26 7.07%
P/EPS 103.42 175.00 35.88 -3.35 -200.00 -5.88 -6.25 -
EY 0.97 0.57 2.79 -29.82 -0.50 -17.00 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 6.01 7.26 1.05 1.21 1.42 1.22 30.85%

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