[FRONTKN] QoQ 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- 36.12%
YoY- 392.48%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 68,855 66,643 77,218 105,052 83,554 73,037 48,202 26.80%
PBT 1,764 1,555 10,761 9,916 8,816 3,437 5,971 -55.60%
Tax -1,382 -524 -2,375 -1,743 -1,775 -750 -684 59.75%
NP 382 1,031 8,386 8,173 7,041 2,687 5,287 -82.62%
-
NP to SH -1,890 -723 6,819 7,157 5,258 1,778 4,582 -
-
Tax Rate 78.34% 33.70% 22.07% 17.58% 20.13% 21.82% 11.46% -
Total Cost 68,473 65,612 68,832 96,879 76,513 70,350 42,915 36.50%
-
Net Worth 272,591 272,601 255,039 241,859 232,565 217,311 224,008 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 272,591 272,601 255,039 241,859 232,565 217,311 224,008 13.96%
NOSH 1,053,435 1,053,435 1,053,435 1,007,746 1,011,153 987,777 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 0.55% 1.55% 10.86% 7.78% 8.43% 3.68% 10.97% -
ROE -0.69% -0.27% 2.67% 2.96% 2.26% 0.82% 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 6.57 6.36 7.57 10.42 8.26 7.39 4.73 24.46%
EPS -0.18 -0.07 0.67 0.71 0.52 0.18 0.45 -
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 4.36 4.22 4.89 6.65 5.29 4.62 3.05 26.87%
EPS -0.12 -0.05 0.43 0.45 0.33 0.11 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1725 0.1614 0.1531 0.1472 0.1375 0.1418 13.94%
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 2.44 3.93 2.38 1.34 1.94 1.62 2.22 6.49%
P/EPS -88.76 -362.54 26.93 19.71 30.77 66.67 23.33 -
EY -1.13 -0.28 3.71 5.07 3.25 1.50 4.29 -
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 3.88 2.75 3.37 1.73 2.12 2.37 2.64 29.23%
P/EPS -141.45 -253.78 38.15 25.35 33.65 97.22 27.78 -
EY -0.71 -0.39 2.62 3.95 2.97 1.03 3.60 -
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