[FOCUSP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.54%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 161,713 152,657 155,182 143,222 129,876 121,606 58,969 18.29%
PBT -1,810 2,881 3,772 6,909 8,514 7,152 5,020 -
Tax -1,305 -2,276 -2,714 -2,988 -3,221 -2,073 -1,308 -0.03%
NP -3,116 605 1,057 3,921 5,293 5,078 3,712 -
-
NP to SH -3,001 718 1,074 3,958 5,290 5,084 3,737 -
-
Tax Rate - 79.00% 71.95% 43.25% 37.83% 28.98% 26.06% -
Total Cost 164,829 152,052 154,125 139,301 124,582 116,528 55,257 19.95%
-
Net Worth 51,744 53,295 54,037 54,796 51,513 46,791 33,896 7.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 2,200 2,200 4,400 4,398 - -
Div Payout % - - 204.71% 55.57% 83.17% 86.51% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 51,744 53,295 54,037 54,796 51,513 46,791 33,896 7.29%
NOSH 165,000 165,000 165,000 165,000 165,000 164,934 130,372 4.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.93% 0.40% 0.68% 2.74% 4.08% 4.18% 6.29% -
ROE -5.80% 1.35% 1.99% 7.22% 10.27% 10.87% 11.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 98.01 92.52 94.05 86.80 78.71 73.73 45.23 13.74%
EPS -1.81 0.44 0.65 2.40 3.20 3.08 2.87 -
DPS 0.00 0.00 1.33 1.33 2.67 2.67 0.00 -
NAPS 0.3136 0.323 0.3275 0.3321 0.3122 0.2837 0.26 3.17%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.00 33.04 33.59 31.00 28.11 26.32 12.76 18.29%
EPS -0.65 0.16 0.23 0.86 1.15 1.10 0.81 -
DPS 0.00 0.00 0.48 0.48 0.95 0.95 0.00 -
NAPS 0.112 0.1154 0.117 0.1186 0.1115 0.1013 0.0734 7.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.21 0.27 0.325 0.31 0.29 0.29 0.35 -
P/RPS 0.21 0.29 0.35 0.36 0.37 0.39 0.77 -19.45%
P/EPS -11.54 61.99 49.90 12.92 9.04 9.41 12.21 -
EY -8.66 1.61 2.00 7.74 11.06 10.63 8.19 -
DY 0.00 0.00 4.10 4.30 9.20 9.20 0.00 -
P/NAPS 0.67 0.84 0.99 0.93 0.93 1.02 1.35 -11.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 25/11/14 28/11/13 22/11/12 23/11/11 25/11/10 -
Price 0.21 0.245 0.295 0.28 0.29 0.27 0.34 -
P/RPS 0.21 0.26 0.31 0.32 0.37 0.37 0.75 -19.10%
P/EPS -11.54 56.25 45.29 11.67 9.04 8.76 11.86 -
EY -8.66 1.78 2.21 8.57 11.06 11.42 8.43 -
DY 0.00 0.00 4.52 4.76 9.20 9.88 0.00 -
P/NAPS 0.67 0.76 0.90 0.84 0.93 0.95 1.31 -10.56%

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