[FRONTKN] QoQ Cumulative 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- 82.67%
YoY- 9048.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 143,861 77,218 309,845 204,793 121,239 48,202 190,611 -17.14%
PBT 12,316 10,761 28,140 18,224 9,408 5,971 5,911 63.35%
Tax -2,899 -2,375 -4,952 -3,209 -1,434 -684 -5,446 -34.39%
NP 9,417 8,386 23,188 15,015 7,974 5,287 465 647.07%
-
NP to SH 6,096 6,819 18,775 11,618 6,360 4,582 -2,320 -
-
Tax Rate 23.54% 22.07% 17.60% 17.61% 15.24% 11.46% 92.13% -
Total Cost 134,444 68,832 286,657 189,778 113,265 42,915 190,146 -20.68%
-
Net Worth 272,601 255,039 242,232 232,360 222,095 224,008 266,699 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 272,601 255,039 242,232 232,360 222,095 224,008 266,699 1.47%
NOSH 1,053,435 1,053,435 1,009,301 1,010,260 1,009,523 1,018,222 1,270,000 -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 2.24% 2.67% 7.75% 5.00% 2.86% 2.05% -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 13.72 7.57 30.70 20.27 12.01 4.73 15.01 -5.83%
EPS 0.59 0.67 1.86 1.15 0.63 0.45 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 9.05 4.86 19.49 12.88 7.63 3.03 11.99 -17.14%
EPS 0.38 0.43 1.18 0.73 0.40 0.29 -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 1.82 2.38 0.46 0.79 1.00 2.22 0.50 137.18%
P/EPS 43.00 26.93 7.53 13.91 19.05 23.33 -41.06 -
EY 2.33 3.71 13.29 7.19 5.25 4.29 -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 1.28 3.37 0.59 0.86 1.46 2.64 0.70 49.69%
P/EPS 30.10 38.15 9.68 15.22 27.78 27.78 -57.48 -
EY 3.32 2.62 10.33 6.57 3.60 3.60 -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