[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1926.77%
YoY- -160.88%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 204,793 121,239 48,202 190,611 136,210 85,671 43,380 181.15%
PBT 18,224 9,408 5,971 5,911 3,392 1,037 671 801.72%
Tax -3,209 -1,434 -684 -5,446 -1,726 -1,351 -542 226.92%
NP 15,015 7,974 5,287 465 1,666 -314 129 2277.02%
-
NP to SH 11,618 6,360 4,582 -2,320 127 -1,439 -984 -
-
Tax Rate 17.61% 15.24% 11.46% 92.13% 50.88% 130.28% 80.77% -
Total Cost 189,778 113,265 42,915 190,146 134,544 85,985 43,251 167.77%
-
Net Worth 232,360 222,095 224,008 266,699 279,400 210,607 210,607 6.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 232,360 222,095 224,008 266,699 279,400 210,607 210,607 6.76%
NOSH 1,010,260 1,009,523 1,018,222 1,270,000 1,270,000 1,002,894 1,002,894 0.48%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.33% 6.58% 10.97% 0.24% 1.22% -0.37% 0.30% -
ROE 5.00% 2.86% 2.05% -0.87% 0.05% -0.68% -0.47% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.27 12.01 4.73 15.01 10.73 8.54 4.33 179.57%
EPS 1.15 0.63 0.45 0.00 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.21 0.22 0.21 0.21 6.24%
Adjusted Per Share Value based on latest NOSH - 978,750
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.88 7.63 3.03 11.99 8.57 5.39 2.73 181.03%
EPS 0.73 0.40 0.29 -0.15 0.01 -0.09 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1397 0.1409 0.1678 0.1758 0.1325 0.1325 6.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.12 0.105 0.075 0.09 0.07 0.06 -
P/RPS 0.79 1.00 2.22 0.50 0.84 0.82 1.39 -31.36%
P/EPS 13.91 19.05 23.33 -41.06 900.00 -48.79 -61.15 -
EY 7.19 5.25 4.29 -2.44 0.11 -2.05 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.48 0.36 0.41 0.33 0.29 79.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 -
Price 0.175 0.175 0.125 0.105 0.075 0.075 0.095 -
P/RPS 0.86 1.46 2.64 0.70 0.70 0.88 2.20 -46.50%
P/EPS 15.22 27.78 27.78 -57.48 750.00 -52.27 -96.82 -
EY 6.57 3.60 3.60 -1.74 0.13 -1.91 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.57 0.50 0.34 0.36 0.45 41.77%

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