[FRONTKN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 239.91%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 309,845 259,194 226,179 195,433 190,611 182,806 174,356 46.56%
PBT 28,140 20,743 14,282 11,211 5,911 7,188 2,532 395.83%
Tax -4,952 -6,929 -5,529 -5,588 -5,446 96 84 -
NP 23,188 13,814 8,753 5,623 465 7,284 2,616 326.60%
-
NP to SH 18,775 9,171 5,479 3,246 -2,320 5,201 945 629.57%
-
Tax Rate 17.60% 33.40% 38.71% 49.84% 92.13% -1.34% -3.32% -
Total Cost 286,657 245,380 217,426 189,810 190,146 175,522 171,740 40.57%
-
Net Worth 241,859 232,565 217,311 224,008 205,537 215,325 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 241,859 232,565 217,311 224,008 205,537 215,325 0 -
NOSH 1,007,746 1,011,153 987,777 1,018,222 978,750 978,750 1,013,000 -0.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.48% 5.33% 3.87% 2.88% 0.24% 3.98% 1.50% -
ROE 7.76% 3.94% 2.52% 1.45% -1.13% 2.42% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.75 25.63 22.90 19.19 19.47 18.68 17.21 47.09%
EPS 1.86 0.91 0.55 0.32 -0.24 0.53 0.09 648.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.22 0.21 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,018,222
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.60 16.40 14.31 12.36 12.06 11.57 11.03 46.55%
EPS 1.19 0.58 0.35 0.21 -0.15 0.33 0.06 628.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1471 0.1375 0.1417 0.13 0.1362 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.14 0.16 0.12 0.105 0.075 0.09 0.07 -
P/RPS 0.46 0.62 0.52 0.55 0.39 0.48 0.41 7.95%
P/EPS 7.51 17.64 21.63 32.94 -31.64 16.94 75.04 -78.35%
EY 13.31 5.67 4.62 3.04 -3.16 5.90 1.33 362.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.55 0.48 0.36 0.41 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 26/08/14 20/05/14 28/02/14 26/11/13 20/08/13 -
Price 0.18 0.175 0.175 0.125 0.105 0.075 0.075 -
P/RPS 0.59 0.68 0.76 0.65 0.54 0.40 0.44 21.53%
P/EPS 9.66 19.29 31.55 39.21 -44.30 14.11 80.40 -75.55%
EY 10.35 5.18 3.17 2.55 -2.26 7.09 1.24 309.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.80 0.57 0.50 0.34 0.00 -

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