[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 144.46%
YoY- 118.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 137,587 67,057 261,844 186,228 121,636 58,788 280,573 -37.84%
PBT 19,590 9,323 33,345 19,294 10,309 1,883 17,532 7.68%
Tax -5,232 -2,851 -6,059 -4,871 -3,243 -1,824 -6,490 -13.39%
NP 14,358 6,472 27,286 14,423 7,066 59 11,042 19.15%
-
NP to SH 10,846 5,022 20,040 9,172 3,752 -1,239 4,045 93.12%
-
Tax Rate 26.71% 30.58% 18.17% 25.25% 31.46% 96.87% 37.02% -
Total Cost 123,229 60,585 234,558 171,805 114,570 58,729 269,531 -40.68%
-
Net Worth 272,471 272,471 261,975 251,544 241,078 230,625 272,575 -0.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,239 - - - - - - -
Div Payout % 48.31% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 272,471 272,471 261,975 251,544 241,078 230,625 272,575 -0.02%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.44% 9.65% 10.42% 7.74% 5.81% 0.10% 3.94% -
ROE 3.98% 1.84% 7.65% 3.65% 1.56% -0.54% 1.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.13 6.40 24.99 17.77 11.60 5.61 26.76 -37.81%
EPS 1.03 0.48 1.91 0.88 0.36 -0.12 0.39 91.17%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.24 0.23 0.22 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.70 4.24 16.57 11.78 7.70 3.72 17.75 -37.86%
EPS 0.69 0.32 1.27 0.58 0.24 -0.08 0.26 91.79%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1724 0.1657 0.1591 0.1525 0.1459 0.1724 0.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.305 0.24 0.17 0.145 0.135 0.175 0.19 -
P/RPS 2.32 3.75 0.68 0.82 1.16 3.12 0.71 120.36%
P/EPS 29.47 50.08 8.89 16.57 37.71 -148.06 49.24 -29.00%
EY 3.39 2.00 11.25 6.04 2.65 -0.68 2.03 40.80%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.92 0.68 0.60 0.59 0.80 0.73 36.99%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 23/05/16 24/02/16 -
Price 0.34 0.28 0.215 0.16 0.165 0.155 0.175 -
P/RPS 2.59 4.38 0.86 0.90 1.42 2.76 0.65 151.54%
P/EPS 32.85 58.43 11.24 18.28 46.09 -131.14 45.36 -19.37%
EY 3.04 1.71 8.89 5.47 2.17 -0.76 2.20 24.08%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.08 0.86 0.67 0.72 0.70 0.67 56.42%

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