[FRONTKN] QoQ TTM 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- 68.79%
YoY- 479.79%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 338,861 309,845 259,194 226,179 195,433 190,611 182,806 50.95%
PBT 32,930 28,140 20,743 14,282 11,211 5,911 7,188 176.09%
Tax -6,643 -4,952 -6,929 -5,529 -5,588 -5,446 96 -
NP 26,287 23,188 13,814 8,753 5,623 465 7,284 135.46%
-
NP to SH 21,012 18,775 9,171 5,479 3,246 -2,320 5,201 153.87%
-
Tax Rate 20.17% 17.60% 33.40% 38.71% 49.84% 92.13% -1.34% -
Total Cost 312,574 286,657 245,380 217,426 189,810 190,146 175,522 46.97%
-
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 7.76% 7.48% 5.33% 3.87% 2.88% 0.24% 3.98% -
ROE 8.24% 7.76% 3.94% 2.52% 1.45% -1.13% 2.42% -
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 33.22 30.75 25.63 22.90 19.19 19.47 18.68 46.83%
EPS 2.06 1.86 0.91 0.55 0.32 -0.24 0.53 147.41%
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 21.32 19.49 16.31 14.23 12.30 11.99 11.50 50.96%
EPS 1.32 1.18 0.58 0.34 0.20 -0.15 0.33 152.19%
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 0.54 0.46 0.62 0.52 0.55 0.39 0.48 8.17%
P/EPS 8.74 7.51 17.64 21.63 32.94 -31.64 16.94 -35.69%
EY 11.44 13.31 5.67 4.62 3.04 -3.16 5.90 55.55%
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 0.77 0.59 0.68 0.76 0.65 0.54 0.40 54.80%
P/EPS 12.38 9.66 19.29 31.55 39.21 -44.30 14.11 -8.35%
EY 8.08 10.35 5.18 3.17 2.55 -2.26 7.09 9.11%
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