[FRONTKN] YoY Annualized 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- 26.88%
YoY- -200.21%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 243,272 287,722 242,478 171,342 184,700 201,580 142,506 9.31%
PBT 20,618 24,632 18,816 2,074 3,486 10,558 17,696 2.57%
Tax -6,486 -5,798 -2,868 -2,702 -996 -1,476 -2,900 14.34%
NP 14,132 18,834 15,948 -628 2,490 9,082 14,796 -0.76%
-
NP to SH 7,504 12,192 12,720 -2,878 2,872 8,334 14,766 -10.65%
-
Tax Rate 31.46% 23.54% 15.24% 130.28% 28.57% 13.98% 16.39% -
Total Cost 229,140 268,888 226,530 171,970 182,210 192,498 127,710 10.22%
-
Net Worth 241,078 272,601 222,095 210,607 215,399 213,431 156,888 7.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 2,032 1,845 -
Div Payout % - - - - - 24.39% 12.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 241,078 272,601 222,095 210,607 215,399 213,431 156,888 7.41%
NOSH 1,053,435 1,053,435 1,009,523 1,002,894 1,025,714 1,016,341 922,874 2.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.81% 6.55% 6.58% -0.37% 1.35% 4.51% 10.38% -
ROE 3.11% 4.47% 5.73% -1.37% 1.33% 3.90% 9.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.21 27.44 24.02 17.08 18.01 19.83 15.44 7.02%
EPS 0.72 1.18 1.26 0.00 0.28 0.82 1.60 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.23 0.26 0.22 0.21 0.21 0.21 0.17 5.16%
Adjusted Per Share Value based on latest NOSH - 1,013,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.31 18.10 15.26 10.78 11.62 12.68 8.97 9.31%
EPS 0.47 0.77 0.80 -0.18 0.18 0.52 0.93 -10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.12 -
NAPS 0.1517 0.1715 0.1397 0.1325 0.1355 0.1343 0.0987 7.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.135 0.25 0.12 0.07 0.09 0.16 0.13 -
P/RPS 0.58 0.91 0.50 0.41 0.50 0.81 0.84 -5.98%
P/EPS 18.86 21.50 9.52 -24.39 32.14 19.51 8.13 15.04%
EY 5.30 4.65 10.50 -4.10 3.11 5.13 12.31 -13.09%
DY 0.00 0.00 0.00 0.00 0.00 1.25 1.54 -
P/NAPS 0.59 0.96 0.55 0.33 0.43 0.76 0.76 -4.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 26/08/14 20/08/13 27/08/12 26/08/11 24/08/10 -
Price 0.165 0.175 0.175 0.075 0.09 0.12 0.16 -
P/RPS 0.71 0.64 0.73 0.44 0.50 0.61 1.04 -6.15%
P/EPS 23.05 15.05 13.89 -26.14 32.14 14.63 10.00 14.91%
EY 4.34 6.64 7.20 -3.83 3.11 6.83 10.00 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.25 -
P/NAPS 0.72 0.67 0.80 0.36 0.43 0.57 0.94 -4.34%

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