[FRONTKN] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -61.2%
YoY- 490.77%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 77,218 105,052 83,554 73,037 48,202 54,401 50,539 32.69%
PBT 10,761 9,916 8,816 3,437 5,971 2,519 2,355 175.61%
Tax -2,375 -1,743 -1,775 -750 -684 -3,720 -375 242.69%
NP 8,386 8,173 7,041 2,687 5,287 -1,201 1,980 162.00%
-
NP to SH 6,819 7,157 5,258 1,778 4,582 -2,447 1,566 166.89%
-
Tax Rate 22.07% 17.58% 20.13% 21.82% 11.46% 147.68% 15.92% -
Total Cost 68,832 96,879 76,513 70,350 42,915 55,602 48,559 26.21%
-
Net Worth 255,039 241,859 232,565 217,311 224,008 205,537 215,325 11.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 255,039 241,859 232,565 217,311 224,008 205,537 215,325 11.95%
NOSH 1,053,435 1,007,746 1,011,153 987,777 1,018,222 978,750 978,750 5.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.86% 7.78% 8.43% 3.68% 10.97% -2.21% 3.92% -
ROE 2.67% 2.96% 2.26% 0.82% 2.05% -1.19% 0.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.57 10.42 8.26 7.39 4.73 5.56 5.16 29.14%
EPS 0.67 0.71 0.52 0.18 0.45 0.00 0.16 160.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.22 0.22 0.21 0.22 8.90%
Adjusted Per Share Value based on latest NOSH - 987,777
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.86 6.61 5.26 4.60 3.03 3.42 3.18 32.71%
EPS 0.43 0.45 0.33 0.11 0.29 -0.15 0.10 164.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.1522 0.1463 0.1367 0.1409 0.1293 0.1355 11.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.18 0.14 0.16 0.12 0.105 0.075 0.09 -
P/RPS 2.38 1.34 1.94 1.62 2.22 1.35 1.74 23.24%
P/EPS 26.93 19.71 30.77 66.67 23.33 -30.00 56.25 -38.82%
EY 3.71 5.07 3.25 1.50 4.29 -3.33 1.78 63.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 0.70 0.55 0.48 0.36 0.41 45.60%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 24/11/14 26/08/14 20/05/14 28/02/14 26/11/13 -
Price 0.255 0.18 0.175 0.175 0.125 0.105 0.075 -
P/RPS 3.37 1.73 2.12 2.37 2.64 1.89 1.45 75.54%
P/EPS 38.15 25.35 33.65 97.22 27.78 -42.00 46.88 -12.84%
EY 2.62 3.95 2.97 1.03 3.60 -2.38 2.13 14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.75 0.76 0.80 0.57 0.50 0.34 108.14%

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