[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -74.94%
YoY- 505.33%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 296,580 216,204 137,587 67,057 261,844 186,228 121,636 80.86%
PBT 46,148 32,511 19,590 9,323 33,345 19,294 10,309 170.87%
Tax -9,739 -7,364 -5,232 -2,851 -6,059 -4,871 -3,243 107.73%
NP 36,409 25,147 14,358 6,472 27,286 14,423 7,066 197.43%
-
NP to SH 29,858 20,031 10,846 5,022 20,040 9,172 3,752 297.09%
-
Tax Rate 21.10% 22.65% 26.71% 30.58% 18.17% 25.25% 31.46% -
Total Cost 260,171 191,057 123,229 60,585 234,558 171,805 114,570 72.50%
-
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 241,078 11.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,239 - 5,239 - - - - -
Div Payout % 17.55% - 48.31% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 282,951 272,471 272,471 272,471 261,975 251,544 241,078 11.23%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.28% 11.63% 10.44% 9.65% 10.42% 7.74% 5.81% -
ROE 10.55% 7.35% 3.98% 1.84% 7.65% 3.65% 1.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.30 20.63 13.13 6.40 24.99 17.77 11.60 80.93%
EPS 2.85 1.91 1.03 0.48 1.91 0.88 0.36 295.72%
DPS 0.50 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.26 0.25 0.24 0.23 11.24%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.66 13.61 8.66 4.22 16.48 11.72 7.65 80.90%
EPS 1.88 1.26 0.68 0.32 1.26 0.58 0.24 292.94%
DPS 0.33 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1715 0.1715 0.1715 0.1649 0.1583 0.1517 11.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.46 0.385 0.305 0.24 0.17 0.145 0.135 -
P/RPS 1.63 1.87 2.32 3.75 0.68 0.82 1.16 25.37%
P/EPS 16.15 20.14 29.47 50.08 8.89 16.57 37.71 -43.09%
EY 6.19 4.96 3.39 2.00 11.25 6.04 2.65 75.77%
DY 1.09 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.48 1.17 0.92 0.68 0.60 0.59 102.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 24/08/17 23/05/17 23/02/17 25/11/16 26/08/16 -
Price 0.455 0.375 0.34 0.28 0.215 0.16 0.165 -
P/RPS 1.61 1.82 2.59 4.38 0.86 0.90 1.42 8.70%
P/EPS 15.97 19.62 32.85 58.43 11.24 18.28 46.09 -50.57%
EY 6.26 5.10 3.04 1.71 8.89 5.47 2.17 102.25%
DY 1.10 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.44 1.31 1.08 0.86 0.67 0.72 76.34%

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