[FRONTKN] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -38.61%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 258,348 262,143 280,573 317,768 332,467 338,861 309,845 -11.42%
PBT 13,991 7,120 15,998 23,996 31,048 32,930 28,140 -37.26%
Tax -6,834 -5,939 -6,490 -6,024 -6,417 -6,643 -4,952 23.97%
NP 7,157 1,181 9,508 17,972 24,631 26,287 23,188 -54.36%
-
NP to SH 1,663 -4,051 4,007 11,363 18,511 21,012 18,775 -80.15%
-
Tax Rate 48.85% 83.41% 40.57% 25.10% 20.67% 20.17% 17.60% -
Total Cost 251,191 260,962 271,065 299,796 307,836 312,574 286,657 -8.43%
-
Net Worth 239,152 227,150 209,299 272,591 272,601 255,039 241,859 -0.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 239,152 227,150 209,299 272,591 272,601 255,039 241,859 -0.74%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,007,746 3.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.77% 0.45% 3.39% 5.66% 7.41% 7.76% 7.48% -
ROE 0.70% -1.78% 1.91% 4.17% 6.79% 8.24% 7.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.85 25.39 34.85 30.31 31.71 33.22 30.75 -13.25%
EPS 0.16 -0.39 0.50 1.08 1.77 2.06 1.86 -80.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.26 0.26 0.26 0.25 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.25 16.49 17.65 19.99 20.92 21.32 19.49 -11.42%
EPS 0.10 -0.25 0.25 0.71 1.16 1.32 1.18 -80.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1429 0.1317 0.1715 0.1715 0.1605 0.1522 -0.74%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.175 0.19 0.16 0.25 0.18 0.14 -
P/RPS 0.54 0.69 0.55 0.53 0.79 0.54 0.46 11.29%
P/EPS 84.41 -44.60 38.17 14.76 14.16 8.74 7.51 402.50%
EY 1.18 -2.24 2.62 6.77 7.06 11.44 13.31 -80.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.80 0.73 0.62 0.96 0.72 0.58 1.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 -
Price 0.165 0.155 0.175 0.255 0.175 0.255 0.18 -
P/RPS 0.66 0.61 0.50 0.84 0.55 0.77 0.59 7.76%
P/EPS 103.17 -39.51 35.16 23.53 9.91 12.38 9.66 385.67%
EY 0.97 -2.53 2.84 4.25 10.09 8.08 10.35 -79.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.67 0.98 0.67 1.02 0.75 -2.68%

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