[FRONTKN] QoQ 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- -256.26%
YoY- -148.31%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,554 73,037 48,202 54,401 50,539 42,291 43,380 54.74%
PBT 8,816 3,437 5,971 2,519 2,355 366 671 455.92%
Tax -1,775 -750 -684 -3,720 -375 -809 -542 120.37%
NP 7,041 2,687 5,287 -1,201 1,980 -443 129 1335.40%
-
NP to SH 5,258 1,778 4,582 -2,447 1,566 -455 -984 -
-
Tax Rate 20.13% 21.82% 11.46% 147.68% 15.92% 221.04% 80.77% -
Total Cost 76,513 70,350 42,915 55,602 48,559 42,734 43,251 46.22%
-
Net Worth 232,565 217,311 224,008 205,537 215,325 212,729 212,729 6.11%
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 232,565 217,311 224,008 205,537 215,325 212,729 212,729 6.11%
NOSH 1,011,153 987,777 1,018,222 978,750 978,750 1,013,000 1,013,000 -0.12%
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 8.43% 3.68% 10.97% -2.21% 3.92% -1.05% 0.30% -
ROE 2.26% 0.82% 2.05% -1.19% 0.73% -0.21% -0.46% -
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 8.26 7.39 4.73 5.56 5.16 4.17 4.28 54.94%
EPS 0.52 0.18 0.45 0.00 0.16 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 5.26 4.60 3.03 3.42 3.18 2.66 2.73 54.77%
EPS 0.33 0.11 0.29 -0.15 0.10 -0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.1367 0.1409 0.1293 0.1355 0.1338 0.1338 6.12%
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 1.94 1.62 2.22 1.35 1.74 1.68 1.40 24.26%
P/EPS 30.77 66.67 23.33 -30.00 56.25 -155.85 -61.77 -
EY 3.25 1.50 4.29 -3.33 1.78 -0.64 -1.62 -
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 2.12 2.37 2.64 1.89 1.45 1.80 2.22 -3.02%
P/EPS 33.65 97.22 27.78 -42.00 46.88 -166.98 -97.80 -
EY 2.97 1.03 3.60 -2.38 2.13 -0.60 -1.02 -
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