[FRONTKN] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 195.73%
YoY- 235.76%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 78,617 64,592 68,855 83,554 50,539 42,089 45,607 9.49%
PBT 12,921 8,985 1,764 8,816 2,355 -2,301 1,031 52.34%
Tax -2,132 -1,628 -1,382 -1,775 -375 -387 -374 33.61%
NP 10,789 7,357 382 7,041 1,980 -2,688 657 59.36%
-
NP to SH 9,185 5,420 -1,890 5,258 1,566 -2,690 65 128.05%
-
Tax Rate 16.50% 18.12% 78.34% 20.13% 15.92% - 36.28% -
Total Cost 67,828 57,235 68,473 76,513 48,559 44,777 44,950 7.09%
-
Net Worth 272,471 251,544 272,591 232,565 215,325 201,599 136,499 12.19%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 272,471 251,544 272,591 232,565 215,325 201,599 136,499 12.19%
NOSH 1,053,435 1,053,435 1,053,435 1,011,153 978,750 959,999 650,000 8.37%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.72% 11.39% 0.55% 8.43% 3.92% -6.39% 1.44% -
ROE 3.37% 2.15% -0.69% 2.26% 0.73% -1.33% 0.05% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.50 6.16 6.57 8.26 5.16 4.38 7.02 1.10%
EPS 0.88 0.52 -0.18 0.52 0.16 0.00 0.01 110.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.26 0.23 0.22 0.21 0.21 3.62%
Adjusted Per Share Value based on latest NOSH - 1,011,153
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.98 4.09 4.36 5.29 3.20 2.66 2.89 9.48%
EPS 0.58 0.34 -0.12 0.33 0.10 -0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1592 0.1725 0.1472 0.1363 0.1276 0.0864 12.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.385 0.145 0.16 0.16 0.09 0.09 0.10 -
P/RPS 5.13 2.35 2.44 1.94 1.74 2.05 1.43 23.70%
P/EPS 43.93 28.04 -88.76 30.77 56.25 -32.12 1,000.00 -40.57%
EY 2.28 3.57 -1.13 3.25 1.78 -3.11 0.10 68.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.60 0.62 0.70 0.41 0.43 0.48 20.62%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 -
Price 0.375 0.16 0.255 0.175 0.075 0.08 0.12 -
P/RPS 5.00 2.60 3.88 2.12 1.45 1.82 1.71 19.56%
P/EPS 42.79 30.94 -141.45 33.65 46.88 -28.55 1,200.00 -42.59%
EY 2.34 3.23 -0.71 2.97 2.13 -3.50 0.08 75.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.67 0.98 0.76 0.34 0.38 0.57 16.68%

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