[FRONTKN] QoQ 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- 53.76%
YoY- -152.66%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
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 48,202 54,401 50,539 42,291 43,380 46,596 42,089 9.47%
PBT 5,971 2,519 2,355 366 671 3,797 -2,301 -
Tax -684 -3,720 -375 -809 -542 1,812 -387 46.23%
NP 5,287 -1,201 1,980 -443 129 5,609 -2,688 -
-
NP to SH 4,582 -2,447 1,566 -455 -984 5,065 -2,690 -
-
Tax Rate 11.46% 147.68% 15.92% 221.04% 80.77% -47.72% - -
Total Cost 42,915 55,602 48,559 42,734 43,251 40,987 44,777 -2.79%
-
Net Worth 224,008 205,537 215,325 212,729 212,729 212,729 201,599 7.28%
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 224,008 205,537 215,325 212,729 212,729 212,729 201,599 7.28%
NOSH 1,018,222 978,750 978,750 1,013,000 1,013,000 1,013,000 959,999 4.00%
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% -2.21% 3.92% -1.05% 0.30% 12.04% -6.39% -
ROE 2.05% -1.19% 0.73% -0.21% -0.46% 2.38% -1.33% -
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 4.73 5.56 5.16 4.17 4.28 4.60 4.38 5.26%
EPS 0.45 0.00 0.16 0.00 0.00 0.50 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 3.03 3.42 3.18 2.66 2.73 2.93 2.65 9.35%
EPS 0.29 -0.15 0.10 -0.03 -0.06 0.32 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1293 0.1355 0.1338 0.1338 0.1338 0.1268 7.28%
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 2.22 1.35 1.74 1.68 1.40 1.74 2.05 5.45%
P/EPS 23.33 -30.00 56.25 -155.85 -61.77 16.00 -32.12 -
EY 4.29 -3.33 1.78 -0.64 -1.62 6.25 -3.11 -
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 2.64 1.89 1.45 1.80 2.22 1.41 1.82 28.17%
P/EPS 27.78 -42.00 46.88 -166.98 -97.80 13.00 -28.55 -
EY 3.60 -2.38 2.13 -0.60 -1.02 7.69 -3.50 -
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