[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.83%
YoY- -78.46%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 186,228 121,636 58,788 280,573 212,716 143,861 77,218 79.55%
PBT 19,294 10,309 1,883 17,532 14,080 12,316 10,761 47.42%
Tax -4,871 -3,243 -1,824 -6,490 -4,281 -2,899 -2,375 61.21%
NP 14,423 7,066 59 11,042 9,799 9,417 8,386 43.40%
-
NP to SH 9,172 3,752 -1,239 4,045 4,206 6,096 6,819 21.78%
-
Tax Rate 25.25% 31.46% 96.87% 37.02% 30.40% 23.54% 22.07% -
Total Cost 171,805 114,570 58,729 269,531 202,917 134,444 68,832 83.69%
-
Net Worth 251,544 241,078 230,625 272,575 272,591 272,601 255,039 -0.91%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 251,544 241,078 230,625 272,575 272,591 272,601 255,039 -0.91%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.74% 5.81% 0.10% 3.94% 4.61% 6.55% 10.86% -
ROE 3.65% 1.56% -0.54% 1.48% 1.54% 2.24% 2.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.77 11.60 5.61 26.76 20.29 13.72 7.57 76.35%
EPS 0.88 0.36 -0.12 0.39 0.41 0.59 0.67 19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.26 0.26 0.26 0.25 -2.67%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.79 7.70 3.72 17.76 13.46 9.10 4.89 79.51%
EPS 0.58 0.24 -0.08 0.26 0.27 0.39 0.43 22.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1526 0.146 0.1725 0.1725 0.1725 0.1614 -0.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.145 0.135 0.175 0.19 0.16 0.25 0.18 -
P/RPS 0.82 1.16 3.12 0.71 0.79 1.82 2.38 -50.75%
P/EPS 16.57 37.71 -148.06 49.24 39.88 43.00 26.93 -27.59%
EY 6.04 2.65 -0.68 2.03 2.51 2.33 3.71 38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.80 0.73 0.62 0.96 0.72 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 23/05/16 24/02/16 24/11/15 25/08/15 29/05/15 -
Price 0.16 0.165 0.155 0.175 0.255 0.175 0.255 -
P/RPS 0.90 1.42 2.76 0.65 1.26 1.28 3.37 -58.42%
P/EPS 18.28 46.09 -131.14 45.36 63.56 30.10 38.15 -38.68%
EY 5.47 2.17 -0.76 2.20 1.57 3.32 2.62 63.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.70 0.67 0.98 0.67 1.02 -24.37%

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