[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -130.63%
YoY- -118.17%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 261,844 186,228 121,636 58,788 280,573 212,716 143,861 48.80%
PBT 33,345 19,294 10,309 1,883 17,532 14,080 12,316 93.67%
Tax -6,059 -4,871 -3,243 -1,824 -6,490 -4,281 -2,899 63.10%
NP 27,286 14,423 7,066 59 11,042 9,799 9,417 102.59%
-
NP to SH 20,040 9,172 3,752 -1,239 4,045 4,206 6,096 120.29%
-
Tax Rate 18.17% 25.25% 31.46% 96.87% 37.02% 30.40% 23.54% -
Total Cost 234,558 171,805 114,570 58,729 269,531 202,917 134,444 44.67%
-
Net Worth 261,975 251,544 241,078 230,625 272,575 272,591 272,601 -2.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,975 251,544 241,078 230,625 272,575 272,591 272,601 -2.60%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.42% 7.74% 5.81% 0.10% 3.94% 4.61% 6.55% -
ROE 7.65% 3.65% 1.56% -0.54% 1.48% 1.54% 2.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.99 17.77 11.60 5.61 26.76 20.29 13.72 48.87%
EPS 1.91 0.88 0.36 -0.12 0.39 0.41 0.59 118.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.22 0.26 0.26 0.26 -2.56%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.47 11.72 7.65 3.70 17.65 13.38 9.05 48.79%
EPS 1.26 0.58 0.24 -0.08 0.25 0.26 0.38 121.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1583 0.1517 0.1451 0.1715 0.1715 0.1715 -2.60%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.17 0.145 0.135 0.175 0.19 0.16 0.25 -
P/RPS 0.68 0.82 1.16 3.12 0.71 0.79 1.82 -47.96%
P/EPS 8.89 16.57 37.71 -148.06 49.24 39.88 43.00 -64.86%
EY 11.25 6.04 2.65 -0.68 2.03 2.51 2.33 184.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.59 0.80 0.73 0.62 0.96 -20.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 26/08/16 23/05/16 24/02/16 24/11/15 25/08/15 -
Price 0.215 0.16 0.165 0.155 0.175 0.255 0.175 -
P/RPS 0.86 0.90 1.42 2.76 0.65 1.26 1.28 -23.19%
P/EPS 11.24 18.28 46.09 -131.14 45.36 63.56 30.10 -47.98%
EY 8.89 5.47 2.17 -0.76 2.20 1.57 3.32 92.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.72 0.70 0.67 0.98 0.67 18.01%

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