[FRONTKN] YoY 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 62,848 66,643 73,037 42,291 44,359 46,607 37,356 9.04%
PBT 8,426 1,555 3,437 366 1,221 177 4,790 9.86%
Tax -1,419 -524 -750 -809 -319 174 -938 7.13%
NP 7,007 1,031 2,687 -443 902 351 3,852 10.47%
-
NP to SH 4,991 -723 1,778 -455 864 105 3,802 4.63%
-
Tax Rate 16.84% 33.70% 21.82% 221.04% 26.13% -98.31% 19.58% -
Total Cost 55,841 65,612 70,350 42,734 43,457 46,256 33,504 8.87%
-
Net Worth 241,078 272,601 217,311 212,729 201,599 220,499 161,584 6.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 950 -
Div Payout % - - - - - - 25.00% -
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 241,078 272,601 217,311 212,729 201,599 220,499 161,584 6.88%
NOSH 1,053,435 1,053,435 987,777 1,013,000 959,999 1,050,000 950,499 1.72%
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 11.15% 1.55% 3.68% -1.05% 2.03% 0.75% 10.31% -
ROE 2.07% -0.27% 0.82% -0.21% 0.43% 0.05% 2.35% -
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 6.00 6.36 7.39 4.17 4.62 4.44 3.93 7.29%
EPS 0.48 -0.07 0.18 0.00 0.09 0.01 0.40 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 3.95 4.19 4.60 2.66 2.79 2.93 2.35 9.03%
EPS 0.31 -0.05 0.11 -0.03 0.05 0.01 0.24 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1517 0.1715 0.1367 0.1338 0.1268 0.1387 0.1017 6.88%
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 2.25 3.93 1.62 1.68 1.95 3.60 3.31 -6.22%
P/EPS 28.35 -362.54 66.67 -155.85 100.00 1,600.00 32.50 -2.24%
EY 3.53 -0.28 1.50 -0.64 1.00 0.06 3.08 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 2.75 2.75 2.37 1.80 1.95 2.70 4.07 -6.31%
P/EPS 34.65 -253.78 97.22 -166.98 100.00 1,200.00 40.00 -2.36%
EY 2.89 -0.39 1.03 -0.60 1.00 0.08 2.50 2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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