[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -54.0%
YoY- -63.8%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 243,272 235,152 280,573 283,621 287,722 308,872 309,845 -14.90%
PBT 20,618 7,532 17,532 18,773 24,632 43,044 28,140 -18.74%
Tax -6,486 -7,296 -6,490 -5,708 -5,798 -9,500 -4,952 19.72%
NP 14,132 236 11,042 13,065 18,834 33,544 23,188 -28.13%
-
NP to SH 7,504 -4,956 4,045 5,608 12,192 27,276 18,775 -45.77%
-
Tax Rate 31.46% 96.87% 37.02% 30.41% 23.54% 22.07% 17.60% -
Total Cost 229,140 234,916 269,531 270,556 268,888 275,328 286,657 -13.88%
-
Net Worth 241,078 230,625 272,575 272,591 272,601 255,039 242,232 -0.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 241,078 230,625 272,575 272,591 272,601 255,039 242,232 -0.31%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,301 2.89%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.81% 0.10% 3.94% 4.61% 6.55% 10.86% 7.48% -
ROE 3.11% -2.15% 1.48% 2.06% 4.47% 10.69% 7.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.21 22.43 26.76 27.05 27.44 30.28 30.70 -17.02%
EPS 0.72 -0.48 0.39 0.55 1.18 2.68 1.86 -46.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.26 0.26 0.26 0.25 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.31 14.80 17.65 17.84 18.10 19.43 19.49 -14.87%
EPS 0.47 -0.31 0.25 0.35 0.77 1.72 1.18 -45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1451 0.1715 0.1715 0.1715 0.1605 0.1524 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.175 0.19 0.16 0.25 0.18 0.14 -
P/RPS 0.58 0.78 0.71 0.59 0.91 0.59 0.46 16.72%
P/EPS 18.86 -37.02 49.24 29.91 21.50 6.73 7.53 84.53%
EY 5.30 -2.70 2.03 3.34 4.65 14.85 13.29 -45.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.80 0.73 0.62 0.96 0.72 0.58 1.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 -
Price 0.165 0.155 0.175 0.255 0.175 0.255 0.18 -
P/RPS 0.71 0.69 0.65 0.94 0.64 0.84 0.59 13.14%
P/EPS 23.05 -32.79 45.36 47.67 15.05 9.54 9.68 78.41%
EY 4.34 -3.05 2.20 2.10 6.64 10.49 10.33 -43.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.67 0.98 0.67 1.02 0.75 -2.68%

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