[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1470.08%
YoY- -160.88%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 273,057 242,478 192,808 190,611 181,613 171,342 173,520 35.25%
PBT 24,298 18,816 23,884 5,911 4,522 2,074 2,684 333.78%
Tax -4,278 -2,868 -2,736 -5,446 -2,301 -2,702 -2,168 57.25%
NP 20,020 15,948 21,148 465 2,221 -628 516 1043.51%
-
NP to SH 15,490 12,720 18,328 -2,320 169 -2,878 -3,936 -
-
Tax Rate 17.61% 15.24% 11.46% 92.13% 50.88% 130.28% 80.77% -
Total Cost 253,037 226,530 171,660 190,146 179,392 171,970 173,004 28.82%
-
Net Worth 232,359 222,095 224,008 266,699 279,399 210,607 210,607 6.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 232,359 222,095 224,008 266,699 279,399 210,607 210,607 6.76%
NOSH 1,010,260 1,009,523 1,018,222 1,269,997 1,269,997 1,002,894 1,002,894 0.48%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.33% 6.58% 10.97% 0.24% 1.22% -0.37% 0.30% -
ROE 6.67% 5.73% 8.18% -0.87% 0.06% -1.37% -1.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.03 24.02 18.94 15.01 14.30 17.08 17.30 34.61%
EPS 1.53 1.26 1.80 0.00 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.21 0.22 0.21 0.21 6.24%
Adjusted Per Share Value based on latest NOSH - 978,750
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.27 15.34 12.20 12.06 11.49 10.84 10.98 35.20%
EPS 0.98 0.80 1.16 -0.15 0.01 -0.18 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.1405 0.1417 0.1687 0.1768 0.1332 0.1332 6.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.12 0.105 0.075 0.09 0.07 0.06 -
P/RPS 0.59 0.50 0.55 0.50 0.63 0.41 0.35 41.59%
P/EPS 10.43 9.52 5.83 -41.06 675.00 -24.39 -15.29 -
EY 9.58 10.50 17.14 -2.44 0.15 -4.10 -6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.48 0.36 0.41 0.33 0.29 79.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 -
Price 0.175 0.175 0.125 0.105 0.075 0.075 0.095 -
P/RPS 0.65 0.73 0.66 0.70 0.52 0.44 0.55 11.76%
P/EPS 11.41 13.89 6.94 -57.48 562.50 -26.14 -24.21 -
EY 8.76 7.20 14.40 -1.74 0.18 -3.83 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.57 0.50 0.34 0.36 0.45 41.77%

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