[FRONTKN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -119.43%
YoY- -272.03%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 54,401 50,539 42,291 43,380 46,596 42,089 44,359 14.53%
PBT 2,519 2,355 366 671 3,797 -2,301 1,221 61.84%
Tax -3,720 -375 -809 -542 1,812 -387 -319 411.94%
NP -1,201 1,980 -443 129 5,609 -2,688 902 -
-
NP to SH -2,447 1,566 -455 -984 5,065 -2,690 864 -
-
Tax Rate 147.68% 15.92% 221.04% 80.77% -47.72% - 26.13% -
Total Cost 55,602 48,559 42,734 43,251 40,987 44,777 43,457 17.80%
-
Net Worth 205,537 215,325 212,729 212,729 212,729 201,599 201,599 1.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,537 215,325 212,729 212,729 212,729 201,599 201,599 1.29%
NOSH 978,750 978,750 1,013,000 1,013,000 1,013,000 959,999 959,999 1.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.21% 3.92% -1.05% 0.30% 12.04% -6.39% 2.03% -
ROE -1.19% 0.73% -0.21% -0.46% 2.38% -1.33% 0.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.56 5.16 4.17 4.28 4.60 4.38 4.62 13.10%
EPS 0.00 0.16 0.00 0.00 0.50 0.00 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.21 0.21 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.44 3.20 2.68 2.74 2.95 2.66 2.81 14.39%
EPS -0.15 0.10 -0.03 -0.06 0.32 -0.17 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1362 0.1346 0.1346 0.1346 0.1275 0.1275 1.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.075 0.09 0.07 0.06 0.08 0.09 0.09 -
P/RPS 1.35 1.74 1.68 1.40 1.74 2.05 1.95 -21.68%
P/EPS -30.00 56.25 -155.85 -61.77 16.00 -32.12 100.00 -
EY -3.33 1.78 -0.64 -1.62 6.25 -3.11 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.29 0.38 0.43 0.43 -11.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 28/11/12 27/08/12 -
Price 0.105 0.075 0.075 0.095 0.065 0.08 0.09 -
P/RPS 1.89 1.45 1.80 2.22 1.41 1.82 1.95 -2.05%
P/EPS -42.00 46.88 -166.98 -97.80 13.00 -28.55 100.00 -
EY -2.38 2.13 -0.60 -1.02 7.69 -3.50 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.36 0.45 0.31 0.38 0.43 10.54%

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