[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.78%
YoY- 9048.05%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 287,722 308,872 309,845 273,057 242,478 192,808 190,611 31.68%
PBT 24,632 43,044 28,140 24,298 18,816 23,884 5,911 159.63%
Tax -5,798 -9,500 -4,952 -4,278 -2,868 -2,736 -5,446 4.27%
NP 18,834 33,544 23,188 20,020 15,948 21,148 465 1087.41%
-
NP to SH 12,192 27,276 18,775 15,490 12,720 18,328 -2,320 -
-
Tax Rate 23.54% 22.07% 17.60% 17.61% 15.24% 11.46% 92.13% -
Total Cost 268,888 275,328 286,657 253,037 226,530 171,660 190,146 26.06%
-
Net Worth 272,601 255,039 242,232 232,359 222,095 224,008 266,699 1.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 272,601 255,039 242,232 232,359 222,095 224,008 266,699 1.47%
NOSH 1,053,435 1,053,435 1,009,301 1,010,260 1,009,523 1,018,222 1,269,997 -11.74%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.55% 10.86% 7.48% 7.33% 6.58% 10.97% 0.24% -
ROE 4.47% 10.69% 7.75% 6.67% 5.73% 8.18% -0.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.44 30.28 30.70 27.03 24.02 18.94 15.01 49.67%
EPS 1.18 2.68 1.86 1.53 1.26 1.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.24 0.23 0.22 0.22 0.21 15.34%
Adjusted Per Share Value based on latest NOSH - 1,011,153
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.10 19.43 19.49 17.18 15.26 12.13 11.99 31.69%
EPS 0.77 1.72 1.18 0.97 0.80 1.15 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1605 0.1524 0.1462 0.1397 0.1409 0.1678 1.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.25 0.18 0.14 0.16 0.12 0.105 0.075 -
P/RPS 0.91 0.59 0.46 0.59 0.50 0.55 0.50 49.23%
P/EPS 21.50 6.73 7.53 10.43 9.52 5.83 -41.06 -
EY 4.65 14.85 13.29 9.58 10.50 17.14 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.72 0.58 0.70 0.55 0.48 0.36 92.64%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 27/02/15 24/11/14 26/08/14 20/05/14 28/02/14 -
Price 0.175 0.255 0.18 0.175 0.175 0.125 0.105 -
P/RPS 0.64 0.84 0.59 0.65 0.73 0.66 0.70 -5.81%
P/EPS 15.05 9.54 9.68 11.41 13.89 6.94 -57.48 -
EY 6.64 10.49 10.33 8.76 7.20 14.40 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.02 0.75 0.76 0.80 0.57 0.50 21.61%

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