[FRONTKN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -161.41%
YoY- -135.95%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 62,848 58,788 67,857 68,855 66,643 77,218 105,052 -29.02%
PBT 8,426 1,883 3,452 1,764 1,555 10,761 9,916 -10.29%
Tax -1,419 -1,824 -2,209 -1,382 -524 -2,375 -1,743 -12.82%
NP 7,007 59 1,243 382 1,031 8,386 8,173 -9.76%
-
NP to SH 4,991 -1,239 -161 -1,890 -723 6,819 7,157 -21.37%
-
Tax Rate 16.84% 96.87% 63.99% 78.34% 33.70% 22.07% 17.58% -
Total Cost 55,841 58,729 66,614 68,473 65,612 68,832 96,879 -30.76%
-
Net Worth 241,078 230,625 272,575 272,591 272,601 255,039 241,859 -0.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 241,078 230,625 272,575 272,591 272,601 255,039 241,859 -0.21%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,053,435 1,007,746 3.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.15% 0.10% 1.83% 0.55% 1.55% 10.86% 7.78% -
ROE 2.07% -0.54% -0.06% -0.69% -0.27% 2.67% 2.96% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.00 5.61 6.47 6.57 6.36 7.57 10.42 -30.81%
EPS 0.48 -0.12 -0.02 -0.18 -0.07 0.67 0.71 -22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.26 0.26 0.26 0.25 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.98 3.72 4.29 4.36 4.22 4.89 6.65 -29.00%
EPS 0.32 -0.08 -0.01 -0.12 -0.05 0.43 0.45 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1526 0.146 0.1725 0.1725 0.1725 0.1614 0.1531 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.175 0.19 0.16 0.25 0.18 0.14 -
P/RPS 2.25 3.12 2.94 2.44 3.93 2.38 1.34 41.31%
P/EPS 28.35 -148.06 -1,237.20 -88.76 -362.54 26.93 19.71 27.45%
EY 3.53 -0.68 -0.08 -1.13 -0.28 3.71 5.07 -21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.80 0.73 0.62 0.96 0.72 0.58 1.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 24/02/16 24/11/15 25/08/15 29/05/15 27/02/15 -
Price 0.165 0.155 0.175 0.255 0.175 0.255 0.18 -
P/RPS 2.75 2.76 2.70 3.88 2.75 3.37 1.73 36.24%
P/EPS 34.65 -131.14 -1,139.53 -141.45 -253.78 38.15 25.35 23.18%
EY 2.89 -0.76 -0.09 -0.71 -0.39 2.62 3.95 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.67 0.98 0.67 1.02 0.75 -2.68%

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