[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -203.28%
YoY- -272.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 190,611 181,613 171,342 173,520 181,035 179,252 184,700 2.11%
PBT 5,911 4,522 2,074 2,684 3,239 -744 3,486 42.05%
Tax -5,446 -2,301 -2,702 -2,168 927 -1,180 -996 209.41%
NP 465 2,221 -628 516 4,166 -1,924 2,490 -67.22%
-
NP to SH -2,320 169 -2,878 -3,936 3,811 -1,672 2,872 -
-
Tax Rate 92.13% 50.88% 130.28% 80.77% -28.62% - 28.57% -
Total Cost 190,146 179,392 171,970 173,004 176,869 181,176 182,210 2.87%
-
Net Worth 266,699 279,399 210,607 210,607 210,607 215,399 215,399 15.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 266,699 279,399 210,607 210,607 210,607 215,399 215,399 15.26%
NOSH 1,269,997 1,269,997 1,002,894 1,002,894 1,002,894 1,025,714 1,025,714 15.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.24% 1.22% -0.37% 0.30% 2.30% -1.07% 1.35% -
ROE -0.87% 0.06% -1.37% -1.87% 1.81% -0.78% 1.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.01 14.30 17.08 17.30 18.05 17.48 18.01 -11.40%
EPS 0.00 0.01 0.00 0.00 0.38 0.00 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.21 0.21 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.99 11.43 10.78 10.92 11.39 11.28 11.62 2.10%
EPS -0.15 0.01 -0.18 -0.25 0.24 -0.11 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1678 0.1758 0.1325 0.1325 0.1325 0.1355 0.1355 15.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.075 0.09 0.07 0.06 0.08 0.09 0.09 -
P/RPS 0.50 0.63 0.41 0.35 0.44 0.51 0.50 0.00%
P/EPS -41.06 675.00 -24.39 -15.29 21.05 -55.21 32.14 -
EY -2.44 0.15 -4.10 -6.54 4.75 -1.81 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.29 0.38 0.43 0.43 -11.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 28/11/12 27/08/12 -
Price 0.105 0.075 0.075 0.095 0.065 0.08 0.09 -
P/RPS 0.70 0.52 0.44 0.55 0.36 0.46 0.50 25.06%
P/EPS -57.48 562.50 -26.14 -24.21 17.11 -49.08 32.14 -
EY -1.74 0.18 -3.83 -4.13 5.85 -2.04 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.36 0.45 0.31 0.38 0.43 10.54%

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