Highlights

[FOCUS] YoY Quarter Result on 2020-06-30 [#2]

Stock [FOCUS]: FOCUS DYNAMICS GROUP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     211.36%    YoY -     243.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 11,443 9,308 6,271 8,081 4,130 2,193 2,910 25.61%
  YoY % 22.94% 48.43% -22.40% 95.67% 88.33% -24.64% -
  Horiz. % 393.23% 319.86% 215.50% 277.70% 141.92% 75.36% 100.00%
PBT 3,792 1,777 -221 2,192 -2,444 -2,422 -1,616 -
  YoY % 113.39% 904.07% -110.08% 189.69% -0.91% -49.88% -
  Horiz. % -234.65% -109.96% 13.68% -135.64% 151.24% 149.88% 100.00%
Tax -1,472 -1,033 -653 2 -41 0 -16 112.32%
  YoY % -42.50% -58.19% -32,750.00% 104.88% 0.00% 0.00% -
  Horiz. % 9,200.00% 6,456.25% 4,081.25% -12.50% 256.25% -0.00% 100.00%
NP 2,320 744 -874 2,194 -2,485 -2,422 -1,632 -
  YoY % 211.83% 185.13% -139.84% 188.29% -2.60% -48.41% -
  Horiz. % -142.16% -45.59% 53.55% -134.44% 152.27% 148.41% 100.00%
NP to SH 2,329 678 -308 1,410 -2,485 -2,422 -1,632 -
  YoY % 243.51% 320.13% -121.84% 156.74% -2.60% -48.41% -
  Horiz. % -142.71% -41.54% 18.87% -86.40% 152.27% 148.41% 100.00%
Tax Rate 38.82 % 58.13 % - % -0.09 % - % - % - % -
  YoY % -33.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -43,133.33% -64,588.89% 0.00% 100.00% - - -
Total Cost 9,123 8,564 7,145 5,887 6,615 4,615 4,542 12.31%
  YoY % 6.53% 19.86% 21.37% -11.01% 43.34% 1.61% -
  Horiz. % 200.86% 188.55% 157.31% 129.61% 145.64% 101.61% 100.00%
Net Worth 42,520 42,479 45,117 29,762 38,232 45,519 18,342 15.03%
  YoY % 0.10% -5.85% 51.59% -22.15% -16.01% 148.17% -
  Horiz. % 231.82% 231.60% 245.98% 162.26% 208.44% 248.17% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 42,520 42,479 45,117 29,762 38,232 45,519 18,342 15.03%
  YoY % 0.10% -5.85% 51.59% -22.15% -16.01% 148.17% -
  Horiz. % 231.82% 231.60% 245.98% 162.26% 208.44% 248.17% 100.00%
NOSH 2,044,266 2,042,300 2,041,533 777,089 777,089 712,352 354,782 33.86%
  YoY % 0.10% 0.04% 162.72% 0.00% 9.09% 100.79% -
  Horiz. % 576.20% 575.65% 575.43% 219.03% 219.03% 200.79% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 20.27 % 7.99 % -13.94 % 27.15 % -60.17 % -110.44 % -56.08 % -
  YoY % 153.69% 157.32% -151.34% 145.12% 45.52% -96.93% -
  Horiz. % -36.14% -14.25% 24.86% -48.41% 107.29% 196.93% 100.00%
ROE 5.48 % 1.60 % -0.68 % 4.74 % -6.50 % -5.32 % -8.90 % -
  YoY % 242.50% 335.29% -114.35% 172.92% -22.18% 40.22% -
  Horiz. % -61.57% -17.98% 7.64% -53.26% 73.03% 59.78% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.56 0.46 0.31 1.04 0.53 0.31 0.82 -6.15%
  YoY % 21.74% 48.39% -70.19% 96.23% 70.97% -62.20% -
  Horiz. % 68.29% 56.10% 37.80% 126.83% 64.63% 37.80% 100.00%
EPS 0.11 0.03 -0.02 0.18 -0.34 -0.34 -0.46 -
  YoY % 266.67% 250.00% -111.11% 152.94% 0.00% 26.09% -
  Horiz. % -23.91% -6.52% 4.35% -39.13% 73.91% 73.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0208 0.0208 0.0221 0.0383 0.0492 0.0639 0.0517 -14.07%
  YoY % 0.00% -5.88% -42.30% -22.15% -23.00% 23.60% -
  Horiz. % 40.23% 40.23% 42.75% 74.08% 95.16% 123.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,132,798
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.19 0.15 0.10 0.13 0.07 0.04 0.05 24.89%
  YoY % 26.67% 50.00% -23.08% 85.71% 75.00% -20.00% -
  Horiz. % 380.00% 300.00% 200.00% 260.00% 140.00% 80.00% 100.00%
EPS 0.04 0.01 -0.01 0.02 -0.04 -0.04 -0.03 -
  YoY % 300.00% 200.00% -150.00% 150.00% 0.00% -33.33% -
  Horiz. % -133.33% -33.33% 33.33% -66.67% 133.33% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0069 0.0069 0.0074 0.0049 0.0062 0.0074 0.0030 14.88%
  YoY % 0.00% -6.76% 51.02% -20.97% -16.22% 146.67% -
  Horiz. % 230.00% 230.00% 246.67% 163.33% 206.67% 246.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.8500 0.1950 0.1350 0.2750 0.0600 0.0800 0.0750 -
P/RPS 151.85 42.79 43.95 26.44 11.29 25.99 9.14 59.67%
  YoY % 254.87% -2.64% 66.23% 134.19% -56.56% 184.35% -
  Horiz. % 1,661.38% 468.16% 480.85% 289.28% 123.52% 284.35% 100.00%
P/EPS 746.08 587.39 -894.83 151.56 -18.76 -23.53 -16.30 -
  YoY % 27.02% 165.64% -690.41% 907.89% 20.27% -44.36% -
  Horiz. % -4,577.18% -3,603.62% 5,489.75% -929.82% 115.09% 144.36% 100.00%
EY 0.13 0.17 -0.11 0.66 -5.33 -4.25 -6.13 -
  YoY % -23.53% 254.55% -116.67% 112.38% -25.41% 30.67% -
  Horiz. % -2.12% -2.77% 1.79% -10.77% 86.95% 69.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 40.87 9.38 6.11 7.18 1.22 1.25 1.45 74.36%
  YoY % 335.71% 53.52% -14.90% 488.52% -2.40% -13.79% -
  Horiz. % 2,818.62% 646.90% 421.38% 495.17% 84.14% 86.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 30/08/19 29/08/18 29/08/17 25/08/16 28/08/15 28/08/14 -
Price 2.4500 0.3400 0.1400 0.2300 0.0500 0.0500 0.0800 -
P/RPS 437.69 74.60 45.58 22.12 9.41 16.24 9.75 88.41%
  YoY % 486.72% 63.67% 106.06% 135.07% -42.06% 66.56% -
  Horiz. % 4,489.13% 765.13% 467.49% 226.87% 96.51% 166.56% 100.00%
P/EPS 2,150.47 1,024.16 -927.97 126.76 -15.64 -14.71 -17.39 -
  YoY % 109.97% 210.37% -832.07% 910.49% -6.32% 15.41% -
  Horiz. % -12,366.13% -5,889.36% 5,336.23% -728.92% 89.94% 84.59% 100.00%
EY 0.05 0.10 -0.11 0.79 -6.40 -6.80 -5.75 -
  YoY % -50.00% 190.91% -113.92% 112.34% 5.88% -18.26% -
  Horiz. % -0.87% -1.74% 1.91% -13.74% 111.30% 118.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 117.79 16.35 6.33 6.01 1.02 0.78 1.55 105.67%
  YoY % 620.43% 158.29% 5.32% 489.22% 30.77% -49.68% -
  Horiz. % 7,599.36% 1,054.84% 408.39% 387.74% 65.81% 50.32% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

481  192  573  1205 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.17-0.005 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.750.00 
 MGRC 0.60+0.02 
 ESCERAM 0.645+0.005 
 ASB 0.18-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS