[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 105.88%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 242,478 192,808 190,611 181,613 171,342 173,520 181,035 21.57%
PBT 18,816 23,884 5,911 4,522 2,074 2,684 3,239 224.19%
Tax -2,868 -2,736 -5,446 -2,301 -2,702 -2,168 927 -
NP 15,948 21,148 465 2,221 -628 516 4,166 145.31%
-
NP to SH 12,720 18,328 -2,320 169 -2,878 -3,936 3,811 123.83%
-
Tax Rate 15.24% 11.46% 92.13% 50.88% 130.28% 80.77% -28.62% -
Total Cost 226,530 171,660 190,146 179,392 171,970 173,004 176,869 17.99%
-
Net Worth 222,095 224,008 266,699 279,399 210,607 210,607 210,607 3.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 222,095 224,008 266,699 279,399 210,607 210,607 210,607 3.61%
NOSH 1,009,523 1,018,222 1,269,997 1,269,997 1,002,894 1,002,894 1,002,894 0.44%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.58% 10.97% 0.24% 1.22% -0.37% 0.30% 2.30% -
ROE 5.73% 8.18% -0.87% 0.06% -1.37% -1.87% 1.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.02 18.94 15.01 14.30 17.08 17.30 18.05 21.04%
EPS 1.26 1.80 0.00 0.01 0.00 0.00 0.38 122.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.21 0.21 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 978,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.26 12.13 11.99 11.43 10.78 10.92 11.39 21.59%
EPS 0.80 1.15 -0.15 0.01 -0.18 -0.25 0.24 123.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1397 0.1409 0.1678 0.1758 0.1325 0.1325 0.1325 3.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.105 0.075 0.09 0.07 0.06 0.08 -
P/RPS 0.50 0.55 0.50 0.63 0.41 0.35 0.44 8.92%
P/EPS 9.52 5.83 -41.06 675.00 -24.39 -15.29 21.05 -41.16%
EY 10.50 17.14 -2.44 0.15 -4.10 -6.54 4.75 69.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.36 0.41 0.33 0.29 0.38 28.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 -
Price 0.175 0.125 0.105 0.075 0.075 0.095 0.065 -
P/RPS 0.73 0.66 0.70 0.52 0.44 0.55 0.36 60.41%
P/EPS 13.89 6.94 -57.48 562.50 -26.14 -24.21 17.11 -13.01%
EY 7.20 14.40 -1.74 0.18 -3.83 -4.13 5.85 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.50 0.34 0.36 0.45 0.31 88.46%

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