[FRONTKN] YoY Cumulative 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- -46.24%
YoY- -200.21%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 121,636 143,861 121,239 85,671 92,350 100,790 71,253 9.31%
PBT 10,309 12,316 9,408 1,037 1,743 5,279 8,848 2.57%
Tax -3,243 -2,899 -1,434 -1,351 -498 -738 -1,450 14.34%
NP 7,066 9,417 7,974 -314 1,245 4,541 7,398 -0.76%
-
NP to SH 3,752 6,096 6,360 -1,439 1,436 4,167 7,383 -10.65%
-
Tax Rate 31.46% 23.54% 15.24% 130.28% 28.57% 13.98% 16.39% -
Total Cost 114,570 134,444 113,265 85,985 91,105 96,249 63,855 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 - - - - - 1,016 922 -
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 1.56% 2.24% 2.86% -0.68% 0.67% 1.95% 4.71% -
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 11.60 13.72 12.01 8.54 9.00 9.92 7.72 7.01%
EPS 0.36 0.59 0.63 0.00 0.14 0.41 0.80 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.10 -
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 7.65 9.05 7.63 5.39 5.81 6.34 4.48 9.31%
EPS 0.24 0.38 0.40 -0.09 0.09 0.26 0.46 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
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 1.16 1.82 1.00 0.82 1.00 1.61 1.68 -5.98%
P/EPS 37.71 43.00 19.05 -48.79 64.29 39.02 16.25 15.04%
EY 2.65 2.33 5.25 -2.05 1.56 2.56 6.15 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.63 0.77 -
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 1.42 1.28 1.46 0.88 1.00 1.21 2.07 -6.08%
P/EPS 46.09 30.10 27.78 -52.27 64.29 29.27 20.00 14.91%
EY 2.17 3.32 3.60 -1.91 1.56 3.42 5.00 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.63 -
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