[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -63.68%
YoY- 48.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 280,573 212,716 143,861 77,218 309,845 204,793 121,239 74.69%
PBT 17,532 14,080 12,316 10,761 28,140 18,224 9,408 51.26%
Tax -6,490 -4,281 -2,899 -2,375 -4,952 -3,209 -1,434 172.85%
NP 11,042 9,799 9,417 8,386 23,188 15,015 7,974 24.16%
-
NP to SH 4,045 4,206 6,096 6,819 18,775 11,618 6,360 -25.98%
-
Tax Rate 37.02% 30.40% 23.54% 22.07% 17.60% 17.61% 15.24% -
Total Cost 269,531 202,917 134,444 68,832 286,657 189,778 113,265 77.96%
-
Net Worth 272,575 272,591 272,601 255,039 242,232 232,360 222,095 14.58%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 272,575 272,591 272,601 255,039 242,232 232,360 222,095 14.58%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,009,301 1,010,260 1,009,523 2.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.94% 4.61% 6.55% 10.86% 7.48% 7.33% 6.58% -
ROE 1.48% 1.54% 2.24% 2.67% 7.75% 5.00% 2.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.76 20.29 13.72 7.57 30.70 20.27 12.01 70.34%
EPS 0.39 0.41 0.59 0.67 1.86 1.15 0.63 -27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.25 0.24 0.23 0.22 11.74%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.65 13.38 9.05 4.86 19.49 12.88 7.63 74.64%
EPS 0.25 0.26 0.38 0.43 1.18 0.73 0.40 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1715 0.1715 0.1605 0.1524 0.1462 0.1397 14.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.19 0.16 0.25 0.18 0.14 0.16 0.12 -
P/RPS 0.71 0.79 1.82 2.38 0.46 0.79 1.00 -20.36%
P/EPS 49.24 39.88 43.00 26.93 7.53 13.91 19.05 88.01%
EY 2.03 2.51 2.33 3.71 13.29 7.19 5.25 -46.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.96 0.72 0.58 0.70 0.55 20.71%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 24/11/14 26/08/14 -
Price 0.175 0.255 0.175 0.255 0.18 0.175 0.175 -
P/RPS 0.65 1.26 1.28 3.37 0.59 0.86 1.46 -41.60%
P/EPS 45.36 63.56 30.10 38.15 9.68 15.22 27.78 38.53%
EY 2.20 1.57 3.32 2.62 10.33 6.57 3.60 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.98 0.67 1.02 0.75 0.76 0.80 -11.12%

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