[FRONTKN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 450.37%
YoY- 273.25%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 226,179 195,433 190,611 182,806 174,356 176,424 181,035 16.04%
PBT 14,282 11,211 5,911 7,188 2,532 3,387 3,238 169.68%
Tax -5,529 -5,588 -5,446 96 84 574 937 -
NP 8,753 5,623 465 7,284 2,616 3,961 4,175 64.02%
-
NP to SH 5,479 3,246 -2,320 5,201 945 2,264 3,820 27.26%
-
Tax Rate 38.71% 49.84% 92.13% -1.34% -3.32% -16.95% -28.94% -
Total Cost 217,426 189,810 190,146 175,522 171,740 172,463 176,860 14.80%
-
Net Worth 217,311 224,008 205,537 215,325 0 0 212,729 1.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 217,311 224,008 205,537 215,325 0 0 212,729 1.43%
NOSH 987,777 1,018,222 978,750 978,750 1,013,000 1,013,000 1,013,000 -1.67%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.87% 2.88% 0.24% 3.98% 1.50% 2.25% 2.31% -
ROE 2.52% 1.45% -1.13% 2.42% 0.00% 0.00% 1.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.90 19.19 19.47 18.68 17.21 17.42 17.87 18.03%
EPS 0.55 0.32 -0.24 0.53 0.09 0.22 0.38 28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.00 0.00 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 978,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.23 12.30 11.99 11.50 10.97 11.10 11.39 16.04%
EPS 0.34 0.20 -0.15 0.33 0.06 0.14 0.24 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1367 0.1409 0.1293 0.1355 0.00 0.00 0.1338 1.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.105 0.075 0.09 0.07 0.06 0.08 -
P/RPS 0.52 0.55 0.39 0.48 0.41 0.34 0.45 10.14%
P/EPS 21.63 32.94 -31.64 16.94 75.04 26.85 21.21 1.31%
EY 4.62 3.04 -3.16 5.90 1.33 3.72 4.71 -1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.36 0.41 0.00 0.00 0.38 28.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 -
Price 0.175 0.125 0.105 0.075 0.075 0.095 0.065 -
P/RPS 0.76 0.65 0.54 0.40 0.44 0.55 0.36 64.79%
P/EPS 31.55 39.21 -44.30 14.11 80.40 42.51 17.24 49.78%
EY 3.17 2.55 -2.26 7.09 1.24 2.35 5.80 -33.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.50 0.34 0.00 0.00 0.31 88.46%

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