[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.88%
YoY- -200.21%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 192,808 190,611 181,613 171,342 173,520 181,035 179,252 4.98%
PBT 23,884 5,911 4,522 2,074 2,684 3,239 -744 -
Tax -2,736 -5,446 -2,301 -2,702 -2,168 927 -1,180 75.27%
NP 21,148 465 2,221 -628 516 4,166 -1,924 -
-
NP to SH 18,328 -2,320 169 -2,878 -3,936 3,811 -1,672 -
-
Tax Rate 11.46% 92.13% 50.88% 130.28% 80.77% -28.62% - -
Total Cost 171,660 190,146 179,392 171,970 173,004 176,869 181,176 -3.53%
-
Net Worth 224,008 266,699 279,399 210,607 210,607 210,607 215,399 2.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 224,008 266,699 279,399 210,607 210,607 210,607 215,399 2.64%
NOSH 1,018,222 1,269,997 1,269,997 1,002,894 1,002,894 1,002,894 1,025,714 -0.48%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.97% 0.24% 1.22% -0.37% 0.30% 2.30% -1.07% -
ROE 8.18% -0.87% 0.06% -1.37% -1.87% 1.81% -0.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.94 15.01 14.30 17.08 17.30 18.05 17.48 5.49%
EPS 1.80 0.00 0.01 0.00 0.00 0.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.22 0.21 0.21 0.21 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.13 11.99 11.43 10.78 10.92 11.39 11.28 4.96%
EPS 1.15 -0.15 0.01 -0.18 -0.25 0.24 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1678 0.1758 0.1325 0.1325 0.1325 0.1355 2.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.075 0.09 0.07 0.06 0.08 0.09 -
P/RPS 0.55 0.50 0.63 0.41 0.35 0.44 0.51 5.16%
P/EPS 5.83 -41.06 675.00 -24.39 -15.29 21.05 -55.21 -
EY 17.14 -2.44 0.15 -4.10 -6.54 4.75 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.41 0.33 0.29 0.38 0.43 7.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 28/11/12 -
Price 0.125 0.105 0.075 0.075 0.095 0.065 0.08 -
P/RPS 0.66 0.70 0.52 0.44 0.55 0.36 0.46 27.23%
P/EPS 6.94 -57.48 562.50 -26.14 -24.21 17.11 -49.08 -
EY 14.40 -1.74 0.18 -3.83 -4.13 5.85 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.34 0.36 0.45 0.31 0.38 31.06%

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