[FRONTKN] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 890.0%
YoY- 565.65%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 268,228 235,152 308,872 192,808 173,520 191,964 216,732 3.61%
PBT 37,292 7,532 43,044 23,884 2,684 2,088 20,408 10.55%
Tax -11,404 -7,296 -9,500 -2,736 -2,168 -716 -3,648 20.89%
NP 25,888 236 33,544 21,148 516 1,372 16,760 7.50%
-
NP to SH 20,088 -4,956 27,276 18,328 -3,936 2,288 16,248 3.59%
-
Tax Rate 30.58% 96.87% 22.07% 11.46% 80.77% 34.29% 17.88% -
Total Cost 242,340 234,916 275,328 171,660 173,004 190,592 199,972 3.25%
-
Net Worth 272,471 230,625 255,039 224,008 210,607 190,666 203,099 5.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 4,061 -
Div Payout % - - - - - - 25.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 272,471 230,625 255,039 224,008 210,607 190,666 203,099 5.01%
NOSH 1,053,435 1,053,435 1,053,435 1,018,222 1,002,894 953,333 1,015,499 0.61%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.65% 0.10% 10.86% 10.97% 0.30% 0.71% 7.73% -
ROE 7.37% -2.15% 10.69% 8.18% -1.87% 1.20% 8.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.60 22.43 30.28 18.94 17.30 20.14 21.34 3.07%
EPS 1.92 -0.48 2.68 1.80 0.00 0.24 1.60 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.26 0.22 0.25 0.22 0.21 0.20 0.20 4.46%
Adjusted Per Share Value based on latest NOSH - 1,018,222
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.88 14.80 19.43 12.13 10.92 12.08 13.64 3.61%
EPS 1.26 -0.31 1.72 1.15 -0.25 0.14 1.02 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.1714 0.1451 0.1605 0.1409 0.1325 0.12 0.1278 5.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.24 0.175 0.18 0.105 0.06 0.12 0.19 -
P/RPS 0.94 0.78 0.59 0.55 0.35 0.60 0.89 0.91%
P/EPS 12.52 -37.02 6.73 5.83 -15.29 50.00 11.87 0.89%
EY 7.99 -2.70 14.85 17.14 -6.54 2.00 8.42 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.92 0.80 0.72 0.48 0.29 0.60 0.95 -0.53%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 23/05/16 29/05/15 20/05/14 21/05/13 21/05/12 24/05/11 -
Price 0.28 0.155 0.255 0.125 0.095 0.09 0.17 -
P/RPS 1.09 0.69 0.84 0.66 0.55 0.45 0.80 5.28%
P/EPS 14.61 -32.79 9.54 6.94 -24.21 37.50 10.62 5.45%
EY 6.85 -3.05 10.49 14.40 -4.13 2.67 9.41 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 1.08 0.70 1.02 0.57 0.45 0.45 0.85 4.06%

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