[FRONTKN] QoQ TTM 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- -58.26%
YoY- 482.59%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 195,433 190,611 182,806 174,356 176,424 181,035 186,165 3.29%
PBT 11,211 5,911 7,188 2,532 3,387 3,238 -3,869 -
Tax -5,588 -5,446 96 84 574 937 712 -
NP 5,623 465 7,284 2,616 3,961 4,175 -3,157 -
-
NP to SH 3,246 -2,320 5,201 945 2,264 3,820 -3,002 -
-
Tax Rate 49.84% 92.13% -1.34% -3.32% -16.95% -28.94% - -
Total Cost 189,810 190,146 175,522 171,740 172,463 176,860 189,322 0.17%
-
Net Worth 224,008 205,537 215,325 0 0 212,729 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 224,008 205,537 215,325 0 0 212,729 0 -
NOSH 1,018,222 978,750 978,750 1,013,000 1,013,000 1,013,000 959,999 4.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.88% 0.24% 3.98% 1.50% 2.25% 2.31% -1.70% -
ROE 1.45% -1.13% 2.42% 0.00% 0.00% 1.80% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.19 19.47 18.68 17.21 17.42 17.87 19.39 -0.68%
EPS 0.32 -0.24 0.53 0.09 0.22 0.38 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.22 0.00 0.00 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.30 11.99 11.50 10.97 11.10 11.39 11.71 3.33%
EPS 0.20 -0.15 0.33 0.06 0.14 0.24 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1293 0.1355 0.00 0.00 0.1338 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.075 0.09 0.07 0.06 0.08 0.09 -
P/RPS 0.55 0.39 0.48 0.41 0.34 0.45 0.46 12.66%
P/EPS 32.94 -31.64 16.94 75.04 26.85 21.21 -28.78 -
EY 3.04 -3.16 5.90 1.33 3.72 4.71 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.41 0.00 0.00 0.38 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 26/11/13 20/08/13 21/05/13 28/02/13 28/11/12 -
Price 0.125 0.105 0.075 0.075 0.095 0.065 0.08 -
P/RPS 0.65 0.54 0.40 0.44 0.55 0.36 0.41 36.00%
P/EPS 39.21 -44.30 14.11 80.40 42.51 17.24 -25.58 -
EY 2.55 -2.26 7.09 1.24 2.35 5.80 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.34 0.00 0.00 0.31 0.00 -

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