[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -55.3%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 235,152 280,573 283,621 287,722 308,872 309,845 273,057 -9.47%
PBT 7,532 17,532 18,773 24,632 43,044 28,140 24,298 -54.16%
Tax -7,296 -6,490 -5,708 -5,798 -9,500 -4,952 -4,278 42.69%
NP 236 11,042 13,065 18,834 33,544 23,188 20,020 -94.80%
-
NP to SH -4,956 4,045 5,608 12,192 27,276 18,775 15,490 -
-
Tax Rate 96.87% 37.02% 30.41% 23.54% 22.07% 17.60% 17.61% -
Total Cost 234,916 269,531 270,556 268,888 275,328 286,657 253,037 -4.82%
-
Net Worth 230,625 272,575 272,591 272,601 255,039 242,232 232,359 -0.49%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 230,625 272,575 272,591 272,601 255,039 242,232 232,359 -0.49%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,009,301 1,010,260 2.82%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.10% 3.94% 4.61% 6.55% 10.86% 7.48% 7.33% -
ROE -2.15% 1.48% 2.06% 4.47% 10.69% 7.75% 6.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.43 26.76 27.05 27.44 30.28 30.70 27.03 -11.68%
EPS -0.48 0.39 0.55 1.18 2.68 1.86 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.26 0.26 0.25 0.24 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.88 17.76 17.95 18.21 19.55 19.61 17.28 -9.47%
EPS -0.31 0.26 0.35 0.77 1.73 1.19 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1725 0.1725 0.1725 0.1614 0.1533 0.147 -0.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.175 0.19 0.16 0.25 0.18 0.14 0.16 -
P/RPS 0.78 0.71 0.59 0.91 0.59 0.46 0.59 20.43%
P/EPS -37.02 49.24 29.91 21.50 6.73 7.53 10.43 -
EY -2.70 2.03 3.34 4.65 14.85 13.29 9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.62 0.96 0.72 0.58 0.70 9.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 24/11/14 -
Price 0.155 0.175 0.255 0.175 0.255 0.18 0.175 -
P/RPS 0.69 0.65 0.94 0.64 0.84 0.59 0.65 4.05%
P/EPS -32.79 45.36 47.67 15.05 9.54 9.68 11.41 -
EY -3.05 2.20 2.10 6.64 10.49 10.33 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.98 0.67 1.02 0.75 0.76 -5.33%

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