[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -30.6%
YoY- 541.97%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 308,872 309,845 273,057 242,478 192,808 190,611 181,613 42.52%
PBT 43,044 28,140 24,298 18,816 23,884 5,911 4,522 349.76%
Tax -9,500 -4,952 -4,278 -2,868 -2,736 -5,446 -2,301 157.58%
NP 33,544 23,188 20,020 15,948 21,148 465 2,221 512.01%
-
NP to SH 27,276 18,775 15,490 12,720 18,328 -2,320 169 2873.54%
-
Tax Rate 22.07% 17.60% 17.61% 15.24% 11.46% 92.13% 50.88% -
Total Cost 275,328 286,657 253,037 226,530 171,660 190,146 179,392 33.08%
-
Net Worth 255,039 242,232 232,359 222,095 224,008 266,699 279,399 -5.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 255,039 242,232 232,359 222,095 224,008 266,699 279,399 -5.90%
NOSH 1,053,435 1,009,301 1,010,260 1,009,523 1,018,222 1,269,997 1,269,997 -11.72%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.86% 7.48% 7.33% 6.58% 10.97% 0.24% 1.22% -
ROE 10.69% 7.75% 6.67% 5.73% 8.18% -0.87% 0.06% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.28 30.70 27.03 24.02 18.94 15.01 14.30 64.97%
EPS 2.68 1.86 1.53 1.26 1.80 0.00 0.01 4070.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.22 0.22 0.21 0.22 8.90%
Adjusted Per Share Value based on latest NOSH - 987,777
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.43 19.49 17.18 15.26 12.13 11.99 11.43 42.48%
EPS 1.72 1.18 0.97 0.80 1.15 -0.15 0.01 3002.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.1524 0.1462 0.1397 0.1409 0.1678 0.1758 -5.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.18 0.14 0.16 0.12 0.105 0.075 0.09 -
P/RPS 0.59 0.46 0.59 0.50 0.55 0.50 0.63 -4.28%
P/EPS 6.73 7.53 10.43 9.52 5.83 -41.06 675.00 -95.38%
EY 14.85 13.29 9.58 10.50 17.14 -2.44 0.15 2046.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 0.70 0.55 0.48 0.36 0.41 45.60%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 24/11/14 26/08/14 20/05/14 28/02/14 26/11/13 -
Price 0.255 0.18 0.175 0.175 0.125 0.105 0.075 -
P/RPS 0.84 0.59 0.65 0.73 0.66 0.70 0.52 37.71%
P/EPS 9.54 9.68 11.41 13.89 6.94 -57.48 562.50 -93.41%
EY 10.49 10.33 8.76 7.20 14.40 -1.74 0.18 1406.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.75 0.76 0.80 0.57 0.50 0.34 108.14%

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