[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 327.93%
YoY- 53.42%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 181,613 171,342 173,520 181,035 179,252 184,700 191,964 -3.62%
PBT 4,522 2,074 2,684 3,239 -744 3,486 2,088 67.31%
Tax -2,301 -2,702 -2,168 927 -1,180 -996 -716 117.61%
NP 2,221 -628 516 4,166 -1,924 2,490 1,372 37.82%
-
NP to SH 169 -2,878 -3,936 3,811 -1,672 2,872 2,288 -82.36%
-
Tax Rate 50.88% 130.28% 80.77% -28.62% - 28.57% 34.29% -
Total Cost 179,392 171,970 173,004 176,869 181,176 182,210 190,592 -3.95%
-
Net Worth 279,399 210,607 210,607 210,607 215,399 215,399 190,666 28.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 279,399 210,607 210,607 210,607 215,399 215,399 190,666 28.98%
NOSH 1,269,997 1,002,894 1,002,894 1,002,894 1,025,714 1,025,714 953,333 21.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.22% -0.37% 0.30% 2.30% -1.07% 1.35% 0.71% -
ROE 0.06% -1.37% -1.87% 1.81% -0.78% 1.33% 1.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.30 17.08 17.30 18.05 17.48 18.01 20.14 -20.39%
EPS 0.01 0.00 0.00 0.38 0.00 0.28 0.24 -87.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.21 0.21 0.20 6.55%
Adjusted Per Share Value based on latest NOSH - 1,013,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.49 10.84 10.98 11.45 11.34 11.68 12.14 -3.59%
EPS 0.01 -0.18 -0.25 0.24 -0.11 0.18 0.14 -82.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.1332 0.1332 0.1332 0.1363 0.1363 0.1206 29.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.09 0.07 0.06 0.08 0.09 0.09 0.12 -
P/RPS 0.63 0.41 0.35 0.44 0.51 0.50 0.60 3.30%
P/EPS 675.00 -24.39 -15.29 21.05 -55.21 32.14 50.00 466.06%
EY 0.15 -4.10 -6.54 4.75 -1.81 3.11 2.00 -82.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.29 0.38 0.43 0.43 0.60 -22.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 21/05/13 28/02/13 28/11/12 27/08/12 21/05/12 -
Price 0.075 0.075 0.095 0.065 0.08 0.09 0.09 -
P/RPS 0.52 0.44 0.55 0.36 0.46 0.50 0.45 10.10%
P/EPS 562.50 -26.14 -24.21 17.11 -49.08 32.14 37.50 507.21%
EY 0.18 -3.83 -4.13 5.85 -2.04 3.11 2.67 -83.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.45 0.31 0.38 0.43 0.45 -17.03%

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