[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 61.6%
YoY- 909.27%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 212,716 143,861 77,218 309,845 204,793 121,239 48,202 168.80%
PBT 14,080 12,316 10,761 28,140 18,224 9,408 5,971 77.06%
Tax -4,281 -2,899 -2,375 -4,952 -3,209 -1,434 -684 239.24%
NP 9,799 9,417 8,386 23,188 15,015 7,974 5,287 50.82%
-
NP to SH 4,206 6,096 6,819 18,775 11,618 6,360 4,582 -5.54%
-
Tax Rate 30.40% 23.54% 22.07% 17.60% 17.61% 15.24% 11.46% -
Total Cost 202,917 134,444 68,832 286,657 189,778 113,265 42,915 181.44%
-
Net Worth 272,591 272,601 255,039 242,232 232,360 222,095 224,008 13.96%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 272,591 272,601 255,039 242,232 232,360 222,095 224,008 13.96%
NOSH 1,053,435 1,053,435 1,053,435 1,009,301 1,010,260 1,009,523 1,018,222 2.29%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.61% 6.55% 10.86% 7.48% 7.33% 6.58% 10.97% -
ROE 1.54% 2.24% 2.67% 7.75% 5.00% 2.86% 2.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.29 13.72 7.57 30.70 20.27 12.01 4.73 163.77%
EPS 0.41 0.59 0.67 1.86 1.15 0.63 0.45 -6.01%
DPS 0.00 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 0.22 11.76%
Adjusted Per Share Value based on latest NOSH - 1,007,746
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.38 9.05 4.86 19.49 12.88 7.63 3.03 168.91%
EPS 0.26 0.38 0.43 1.18 0.73 0.40 0.29 -7.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1715 0.1605 0.1524 0.1462 0.1397 0.1409 13.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.16 0.25 0.18 0.14 0.16 0.12 0.105 -
P/RPS 0.79 1.82 2.38 0.46 0.79 1.00 2.22 -49.75%
P/EPS 39.88 43.00 26.93 7.53 13.91 19.05 23.33 42.91%
EY 2.51 2.33 3.71 13.29 7.19 5.25 4.29 -30.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.96 0.72 0.58 0.70 0.55 0.48 18.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 29/05/15 27/02/15 24/11/14 26/08/14 20/05/14 -
Price 0.255 0.175 0.255 0.18 0.175 0.175 0.125 -
P/RPS 1.26 1.28 3.37 0.59 0.86 1.46 2.64 -38.90%
P/EPS 63.56 30.10 38.15 9.68 15.22 27.78 27.78 73.54%
EY 1.57 3.32 2.62 10.33 6.57 3.60 3.60 -42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 1.02 0.75 0.76 0.80 0.57 43.46%

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