[FOCUS] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -426.58%
YoY- 70.24%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 69,839 52,881 33,336 28,468 27,860 13,025 9,200 36.56%
PBT -12,191 6,277 301 -950 -6,823 -12,284 -11,366 1.08%
Tax -1,711 -4,291 -2,034 -1,338 -10 -271 54 -
NP -13,902 1,986 -1,733 -2,288 -6,833 -12,555 -11,312 3.22%
-
NP to SH -14,210 4,379 -927 -2,273 -7,638 -12,456 -11,312 3.56%
-
Tax Rate - 68.36% 675.75% - - - - -
Total Cost 83,741 50,895 35,069 30,756 34,693 25,580 20,512 24.14%
-
Net Worth 233,859 46,609 42,496 43,892 31,067 35,979 44,330 29.13%
Dividend
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 233,859 46,609 42,496 43,892 31,067 35,979 44,330 29.13%
NOSH 6,372,205 2,044,266 2,043,461 2,041,533 765,217 777,089 715,000 39.97%
Ratio Analysis
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -19.91% 3.76% -5.20% -8.04% -24.53% -96.39% -122.96% -
ROE -6.08% 9.40% -2.18% -5.18% -24.58% -34.62% -25.52% -
Per Share
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.10 2.59 1.63 1.39 3.64 1.68 1.29 -2.41%
EPS -0.22 0.21 -0.05 -0.11 -1.00 -1.60 -1.58 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.0228 0.0208 0.0215 0.0406 0.0463 0.062 -7.74%
Adjusted Per Share Value based on latest NOSH - 2,041,533
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.77 1.34 0.85 0.72 0.71 0.33 0.23 36.85%
EPS -0.36 0.11 -0.02 -0.06 -0.19 -0.32 -0.29 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0118 0.0108 0.0111 0.0079 0.0091 0.0113 29.06%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.04 2.22 0.36 0.15 0.345 0.075 0.05 -
P/RPS 3.65 85.82 22.06 10.76 9.48 4.47 3.89 -0.97%
P/EPS -17.94 1,036.37 -793.44 -134.73 -34.56 -4.68 -3.16 30.60%
EY -5.57 0.10 -0.13 -0.74 -2.89 -21.37 -31.64 -23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 97.37 17.31 6.98 8.50 1.62 0.81 4.67%
Price Multiplier on Announcement Date
31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 01/06/22 25/11/20 28/11/19 30/11/18 28/11/17 30/11/16 26/11/15 -
Price 0.03 0.73 0.365 0.14 0.405 0.085 0.08 -
P/RPS 2.74 28.22 22.37 10.04 11.12 5.07 6.22 -11.84%
P/EPS -13.45 340.79 -804.46 -125.74 -40.58 -5.30 -5.06 16.21%
EY -7.43 0.29 -0.12 -0.80 -2.46 -18.86 -19.78 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 32.02 17.55 6.51 9.98 1.84 1.29 -6.72%

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