[FRONTKN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -10.6%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 58,788 280,573 212,716 143,861 77,218 309,845 204,793 -56.45%
PBT 1,883 17,532 14,080 12,316 10,761 28,140 18,224 -77.95%
Tax -1,824 -6,490 -4,281 -2,899 -2,375 -4,952 -3,209 -31.35%
NP 59 11,042 9,799 9,417 8,386 23,188 15,015 -97.50%
-
NP to SH -1,239 4,045 4,206 6,096 6,819 18,775 11,618 -
-
Tax Rate 96.87% 37.02% 30.40% 23.54% 22.07% 17.60% 17.61% -
Total Cost 58,729 269,531 202,917 134,444 68,832 286,657 189,778 -54.21%
-
Net Worth 230,625 272,575 272,591 272,601 255,039 242,232 232,360 -0.49%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 230,625 272,575 272,591 272,601 255,039 242,232 232,360 -0.49%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,301 1,010,260 2.82%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.10% 3.94% 4.61% 6.55% 10.86% 7.48% 7.33% -
ROE -0.54% 1.48% 1.54% 2.24% 2.67% 7.75% 5.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.61 26.76 20.29 13.72 7.57 30.70 20.27 -57.49%
EPS -0.12 0.39 0.41 0.59 0.67 1.86 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.26 0.26 0.25 0.24 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.70 17.65 13.38 9.05 4.86 19.49 12.88 -56.43%
EPS -0.08 0.25 0.26 0.38 0.43 1.18 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1715 0.1715 0.1715 0.1605 0.1524 0.1462 -0.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.175 0.19 0.16 0.25 0.18 0.14 0.16 -
P/RPS 3.12 0.71 0.79 1.82 2.38 0.46 0.79 149.64%
P/EPS -148.06 49.24 39.88 43.00 26.93 7.53 13.91 -
EY -0.68 2.03 2.51 2.33 3.71 13.29 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.62 0.96 0.72 0.58 0.70 9.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 24/11/14 -
Price 0.155 0.175 0.255 0.175 0.255 0.18 0.175 -
P/RPS 2.76 0.65 1.26 1.28 3.37 0.59 0.86 117.41%
P/EPS -131.14 45.36 63.56 30.10 38.15 9.68 15.22 -
EY -0.76 2.20 1.57 3.32 2.62 10.33 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.98 0.67 1.02 0.75 0.76 -5.33%

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