[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 108.83%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 121,239 48,202 190,611 136,210 85,671 43,380 181,035 -23.51%
PBT 9,408 5,971 5,911 3,392 1,037 671 3,239 103.97%
Tax -1,434 -684 -5,446 -1,726 -1,351 -542 927 -
NP 7,974 5,287 465 1,666 -314 129 4,166 54.34%
-
NP to SH 6,360 4,582 -2,320 127 -1,439 -984 3,811 40.82%
-
Tax Rate 15.24% 11.46% 92.13% 50.88% 130.28% 80.77% -28.62% -
Total Cost 113,265 42,915 190,146 134,544 85,985 43,251 176,869 -25.76%
-
Net Worth 222,095 224,008 266,699 279,400 210,607 210,607 210,607 3.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 222,095 224,008 266,699 279,400 210,607 210,607 210,607 3.61%
NOSH 1,009,523 1,018,222 1,270,000 1,270,000 1,002,894 1,002,894 1,002,894 0.44%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.58% 10.97% 0.24% 1.22% -0.37% 0.30% 2.30% -
ROE 2.86% 2.05% -0.87% 0.05% -0.68% -0.47% 1.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.01 4.73 15.01 10.73 8.54 4.33 18.05 -23.84%
EPS 0.63 0.45 0.00 0.01 0.00 0.00 0.38 40.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.21 0.21 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 978,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.63 3.03 11.99 8.57 5.39 2.73 11.39 -23.49%
EPS 0.40 0.29 -0.15 0.01 -0.09 -0.06 0.24 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1397 0.1409 0.1678 0.1758 0.1325 0.1325 0.1325 3.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.105 0.075 0.09 0.07 0.06 0.08 -
P/RPS 1.00 2.22 0.50 0.84 0.82 1.39 0.44 73.12%
P/EPS 19.05 23.33 -41.06 900.00 -48.79 -61.15 21.05 -6.45%
EY 5.25 4.29 -2.44 0.11 -2.05 -1.64 4.75 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.36 0.41 0.33 0.29 0.38 28.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 -
Price 0.175 0.125 0.105 0.075 0.075 0.095 0.065 -
P/RPS 1.46 2.64 0.70 0.70 0.88 2.20 0.36 154.96%
P/EPS 27.78 27.78 -57.48 750.00 -52.27 -96.82 17.11 38.26%
EY 3.60 3.60 -1.74 0.13 -1.91 -1.03 5.85 -27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.50 0.34 0.36 0.45 0.31 88.46%

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