[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 403.91%
YoY- 53.42%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 136,210 85,671 43,380 181,035 134,439 92,350 47,991 100.33%
PBT 3,392 1,037 671 3,239 -558 1,743 522 247.82%
Tax -1,726 -1,351 -542 927 -885 -498 -179 352.40%
NP 1,666 -314 129 4,166 -1,443 1,245 343 186.52%
-
NP to SH 127 -1,439 -984 3,811 -1,254 1,436 572 -63.29%
-
Tax Rate 50.88% 130.28% 80.77% -28.62% - 28.57% 34.29% -
Total Cost 134,544 85,985 43,251 176,869 135,882 91,105 47,648 99.65%
-
Net Worth 279,400 210,607 210,607 210,607 215,399 215,399 190,666 28.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 279,400 210,607 210,607 210,607 215,399 215,399 190,666 28.98%
NOSH 1,270,000 1,002,894 1,002,894 1,002,894 1,025,714 1,025,714 953,333 21.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.22% -0.37% 0.30% 2.30% -1.07% 1.35% 0.71% -
ROE 0.05% -0.68% -0.47% 1.81% -0.58% 0.67% 0.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.73 8.54 4.33 18.05 13.11 9.00 5.03 65.63%
EPS 0.01 0.00 0.00 0.38 0.00 0.14 0.06 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.21 0.21 0.20 6.55%
Adjusted Per Share Value based on latest NOSH - 1,013,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.57 5.39 2.73 11.39 8.46 5.81 3.02 100.31%
EPS 0.01 -0.09 -0.06 0.24 -0.08 0.09 0.04 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.1325 0.1325 0.1325 0.1355 0.1355 0.12 28.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.09 0.07 0.06 0.08 0.09 0.09 0.12 -
P/RPS 0.84 0.82 1.39 0.44 0.69 1.00 2.38 -50.02%
P/EPS 900.00 -48.79 -61.15 21.05 -73.62 64.29 200.00 172.31%
EY 0.11 -2.05 -1.64 4.75 -1.36 1.56 0.50 -63.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.29 0.38 0.43 0.43 0.60 -22.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 21/05/13 28/02/13 28/11/12 27/08/12 21/05/12 -
Price 0.075 0.075 0.095 0.065 0.08 0.09 0.09 -
P/RPS 0.70 0.88 2.20 0.36 0.61 1.00 1.79 -46.49%
P/EPS 750.00 -52.27 -96.82 17.11 -65.44 64.29 150.00 192.11%
EY 0.13 -1.91 -1.03 5.85 -1.53 1.56 0.67 -66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.45 0.31 0.38 0.43 0.45 -17.03%

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