[FOCUS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 45.21%
YoY- -507.67%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Revenue 11,530 10,085 6,227 6,707 3,242 17,052 20,922 -8.86%
PBT -9,981 -5,077 -4,269 -1,823 -298 -2,789 -294 73.21%
Tax 15 -221 -41 0 -2 143 -93 -
NP -9,966 -5,298 -4,310 -1,823 -300 -2,646 -387 65.91%
-
NP to SH -9,966 -5,039 -4,310 -1,823 -300 -2,584 -404 64.80%
-
Tax Rate - - - - - - - -
Total Cost 21,496 15,383 10,537 8,530 3,542 19,698 21,309 0.13%
-
Net Worth 3,094,850 19,721 21,076 23,508 0 12,808 14,903 129.69%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Net Worth 3,094,850 19,721 21,076 23,508 0 12,808 14,903 129.69%
NOSH 46,750,001 350,294 320,312 296,444 140,000 106,470 100,769 160.35%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
NP Margin -86.44% -52.53% -69.21% -27.18% -9.25% -15.52% -1.85% -
ROE -0.32% -25.55% -20.45% -7.75% 0.00% -20.17% -2.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 0.02 2.88 1.94 2.26 2.32 16.02 20.76 -66.12%
EPS -0.02 -1.44 -1.35 -0.61 -0.21 -2.43 -0.40 -37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0563 0.0658 0.0793 0.00 0.1203 0.1479 -11.77%
Adjusted Per Share Value based on latest NOSH - 296,444
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
RPS 0.29 0.26 0.16 0.17 0.08 0.43 0.53 -8.96%
EPS -0.25 -0.13 -0.11 -0.05 -0.01 -0.07 -0.01 65.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7855 0.005 0.0053 0.006 0.00 0.0033 0.0038 129.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/10/09 31/10/08 -
Price 0.08 0.08 0.085 0.17 0.09 0.10 0.11 -
P/RPS 324.37 2.78 4.37 7.51 3.89 0.62 0.53 171.84%
P/EPS -375.28 -5.56 -6.32 -27.64 -42.00 -4.12 -27.44 50.32%
EY -0.27 -17.98 -15.83 -3.62 -2.38 -24.27 -3.64 -33.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 1.29 2.14 0.00 0.83 0.74 7.96%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/10/09 31/10/08 CAGR
Date 28/05/15 28/05/14 29/05/13 - - 28/12/09 18/12/08 -
Price 0.08 0.08 0.08 0.00 0.00 0.10 0.12 -
P/RPS 324.37 2.78 4.12 0.00 0.00 0.62 0.58 168.04%
P/EPS -375.28 -5.56 -5.95 0.00 0.00 -4.12 -29.93 48.30%
EY -0.27 -17.98 -16.82 0.00 0.00 -24.27 -3.34 -32.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 1.22 0.00 0.00 0.83 0.81 6.45%

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