[FRONTKN] QoQ 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- -669.57%
YoY- -118.17%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 75,616 64,592 62,848 58,788 67,857 68,855 66,643 8.74%
PBT 14,051 8,985 8,426 1,883 3,452 1,764 1,555 330.94%
Tax -1,188 -1,628 -1,419 -1,824 -2,209 -1,382 -524 72.15%
NP 12,863 7,357 7,007 59 1,243 382 1,031 433.82%
-
NP to SH 10,868 5,420 4,991 -1,239 -161 -1,890 -723 -
-
Tax Rate 8.45% 18.12% 16.84% 96.87% 63.99% 78.34% 33.70% -
Total Cost 62,753 57,235 55,841 58,729 66,614 68,473 65,612 -2.91%
-
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 17.01% 11.39% 11.15% 0.10% 1.83% 0.55% 1.55% -
ROE 4.15% 2.15% 2.07% -0.54% -0.06% -0.69% -0.27% -
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 7.22 6.16 6.00 5.61 6.47 6.57 6.36 8.78%
EPS 1.04 0.52 0.48 -0.12 -0.02 -0.18 -0.07 -
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 4.76 4.06 3.95 3.70 4.27 4.33 4.19 8.83%
EPS 0.68 0.34 0.31 -0.08 -0.01 -0.12 -0.05 -
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 2.36 2.35 2.25 3.12 2.94 2.44 3.93 -28.71%
P/EPS 16.39 28.04 28.35 -148.06 -1,237.20 -88.76 -362.54 -
EY 6.10 3.57 3.53 -0.68 -0.08 -1.13 -0.28 -
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 2.98 2.60 2.75 2.76 2.70 3.88 2.75 5.47%
P/EPS 20.73 30.94 34.65 -131.14 -1,139.53 -141.45 -253.78 -
EY 4.82 3.23 2.89 -0.76 -0.09 -0.71 -0.39 -
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