[FRONTKN] QoQ 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- -4.72%
YoY- 48.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 67,857 68,855 66,643 77,218 105,052 83,554 73,037 -4.77%
PBT 3,452 1,764 1,555 10,761 9,916 8,816 3,437 0.28%
Tax -2,209 -1,382 -524 -2,375 -1,743 -1,775 -750 105.06%
NP 1,243 382 1,031 8,386 8,173 7,041 2,687 -40.10%
-
NP to SH -161 -1,890 -723 6,819 7,157 5,258 1,778 -
-
Tax Rate 63.99% 78.34% 33.70% 22.07% 17.58% 20.13% 21.82% -
Total Cost 66,614 68,473 65,612 68,832 96,879 76,513 70,350 -3.56%
-
Net Worth 272,575 272,591 272,601 255,039 241,859 232,565 217,311 16.25%
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 272,575 272,591 272,601 255,039 241,859 232,565 217,311 16.25%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,007,746 1,011,153 987,777 4.37%
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 1.83% 0.55% 1.55% 10.86% 7.78% 8.43% 3.68% -
ROE -0.06% -0.69% -0.27% 2.67% 2.96% 2.26% 0.82% -
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 6.47 6.57 6.36 7.57 10.42 8.26 7.39 -8.45%
EPS -0.02 -0.18 -0.07 0.67 0.71 0.52 0.18 -
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 4.27 4.33 4.19 4.86 6.61 5.26 4.60 -4.82%
EPS -0.01 -0.12 -0.05 0.43 0.45 0.33 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1715 0.1715 0.1605 0.1522 0.1463 0.1367 16.27%
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 2.94 2.44 3.93 2.38 1.34 1.94 1.62 48.62%
P/EPS -1,237.20 -88.76 -362.54 26.93 19.71 30.77 66.67 -
EY -0.08 -1.13 -0.28 3.71 5.07 3.25 1.50 -
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 2.70 3.88 2.75 3.37 1.73 2.12 2.37 9.05%
P/EPS -1,139.53 -141.45 -253.78 38.15 25.35 33.65 97.22 -
EY -0.09 -0.71 -0.39 2.62 3.95 2.97 1.03 -
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