[FOCUS] YoY Quarter Result on 30-Apr-2011 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ--%
YoY- -382.93%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 2,792 1,449 0 1,674 1,934 3,459 5,795 -12.60%
PBT -685 -839 0 -116 49 -1,904 221 -
Tax 0 0 0 0 -25 -13 -119 -
NP -685 -839 0 -116 24 -1,917 102 -
-
NP to SH -529 -839 0 -116 41 -1,926 104 -
-
Tax Rate - - - - 51.02% - 53.85% -
Total Cost 3,477 2,288 0 1,790 1,910 5,376 5,693 -8.69%
-
Net Worth 15,265 22,777 0 15,747 16,399 13,263 15,901 -0.75%
Dividend
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 15,265 22,777 0 15,747 16,399 13,263 15,901 -0.75%
NOSH 251,904 310,740 162,171 145,000 136,666 104,108 103,999 17.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin -24.53% -57.90% 0.00% -6.93% 1.24% -55.42% 1.76% -
ROE -3.47% -3.68% 0.00% -0.74% 0.25% -14.52% 0.65% -
Per Share
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 1.11 0.47 0.00 1.15 1.42 3.32 5.57 -25.73%
EPS -0.21 -0.27 0.00 -0.08 0.03 -1.85 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0733 0.00 0.1086 0.12 0.1274 0.1529 -15.69%
Adjusted Per Share Value based on latest NOSH - 145,000
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 0.07 0.04 0.00 0.04 0.05 0.09 0.15 -13.11%
EPS -0.01 -0.02 0.00 0.00 0.00 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0058 0.00 0.004 0.0042 0.0034 0.004 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/09/13 28/09/12 30/09/11 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.075 0.09 0.08 0.11 0.12 0.10 0.16 -
P/RPS 6.77 19.30 0.00 9.53 8.48 3.01 2.87 17.14%
P/EPS -35.71 -33.33 0.00 -137.50 400.00 -5.41 160.00 -
EY -2.80 -3.00 0.00 -0.73 0.25 -18.50 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 0.00 1.01 1.00 0.78 1.05 3.11%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 28/11/13 27/11/12 - 28/06/11 28/06/10 26/06/09 24/06/08 -
Price 0.075 0.09 0.00 0.06 0.10 0.09 0.14 -
P/RPS 6.77 19.30 0.00 5.20 7.07 2.71 2.51 20.08%
P/EPS -35.71 -33.33 0.00 -75.00 333.33 -4.86 140.00 -
EY -2.80 -3.00 0.00 -1.33 0.30 -20.56 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 0.00 0.55 0.83 0.71 0.92 5.65%

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