[FRONTKN] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.72%
YoY- 48.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 70,916 67,057 58,788 77,218 48,202 43,380 47,991 6.72%
PBT 11,031 9,323 1,883 10,761 5,971 671 522 66.23%
Tax -3,849 -2,851 -1,824 -2,375 -684 -542 -179 66.71%
NP 7,182 6,472 59 8,386 5,287 129 343 65.98%
-
NP to SH 6,304 5,022 -1,239 6,819 4,582 -984 572 49.15%
-
Tax Rate 34.89% 30.58% 96.87% 22.07% 11.46% 80.77% 34.29% -
Total Cost 63,734 60,585 58,729 68,832 42,915 43,251 47,648 4.96%
-
Net Worth 284,427 272,471 230,625 255,039 224,008 212,729 190,666 6.88%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 284,427 272,471 230,625 255,039 224,008 212,729 190,666 6.88%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,018,222 1,013,000 953,333 1.67%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.13% 9.65% 0.10% 10.86% 10.97% 0.30% 0.71% -
ROE 2.22% 1.84% -0.54% 2.67% 2.05% -0.46% 0.30% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.73 6.40 5.61 7.57 4.73 4.28 5.03 4.96%
EPS 0.60 0.48 -0.12 0.67 0.45 0.00 0.06 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.22 0.25 0.22 0.21 0.20 5.12%
Adjusted Per Share Value based on latest NOSH - 1,053,435
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.46 4.22 3.70 4.86 3.03 2.73 3.02 6.71%
EPS 0.40 0.32 -0.08 0.43 0.29 -0.06 0.04 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.1714 0.1451 0.1605 0.1409 0.1338 0.12 6.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.42 0.24 0.175 0.18 0.105 0.06 0.12 -
P/RPS 6.24 3.75 3.12 2.38 2.22 1.40 2.38 17.41%
P/EPS 70.18 50.08 -148.06 26.93 23.33 -61.77 200.00 -16.00%
EY 1.42 2.00 -0.68 3.71 4.29 -1.62 0.50 18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.92 0.80 0.72 0.48 0.29 0.60 17.25%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 23/05/17 23/05/16 29/05/15 20/05/14 21/05/13 21/05/12 -
Price 0.405 0.28 0.155 0.255 0.125 0.095 0.09 -
P/RPS 6.02 4.38 2.76 3.37 2.64 2.22 1.79 22.39%
P/EPS 67.68 58.43 -131.14 38.15 27.78 -97.80 150.00 -12.41%
EY 1.48 1.71 -0.76 2.62 3.60 -1.02 0.67 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.08 0.70 1.02 0.57 0.45 0.45 22.20%

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