[FRONTKN] QoQ TTM 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- -144.61%
YoY- -160.73%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 259,194 226,179 195,433 190,611 182,806 174,356 176,424 29.20%
PBT 20,743 14,282 11,211 5,911 7,188 2,532 3,387 234.36%
Tax -6,929 -5,529 -5,588 -5,446 96 84 574 -
NP 13,814 8,753 5,623 465 7,284 2,616 3,961 129.79%
-
NP to SH 9,171 5,479 3,246 -2,320 5,201 945 2,264 153.89%
-
Tax Rate 33.40% 38.71% 49.84% 92.13% -1.34% -3.32% -16.95% -
Total Cost 245,380 217,426 189,810 190,146 175,522 171,740 172,463 26.47%
-
Net Worth 232,565 217,311 224,008 205,537 215,325 0 0 -
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 232,565 217,311 224,008 205,537 215,325 0 0 -
NOSH 1,011,153 987,777 1,018,222 978,750 978,750 1,013,000 1,013,000 -0.12%
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 5.33% 3.87% 2.88% 0.24% 3.98% 1.50% 2.25% -
ROE 3.94% 2.52% 1.45% -1.13% 2.42% 0.00% 0.00% -
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 25.63 22.90 19.19 19.47 18.68 17.21 17.42 29.32%
EPS 0.91 0.55 0.32 -0.24 0.53 0.09 0.22 157.45%
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 0.00 0.00 -
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 16.40 14.31 12.36 12.06 11.57 11.03 11.16 29.22%
EPS 0.58 0.35 0.21 -0.15 0.33 0.06 0.14 157.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1375 0.1417 0.13 0.1362 0.00 0.00 -
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 0.62 0.52 0.55 0.39 0.48 0.41 0.34 49.20%
P/EPS 17.64 21.63 32.94 -31.64 16.94 75.04 26.85 -24.40%
EY 5.67 4.62 3.04 -3.16 5.90 1.33 3.72 32.40%
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 0.00 0.00 -
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 0.68 0.76 0.65 0.54 0.40 0.44 0.55 15.17%
P/EPS 19.29 31.55 39.21 -44.30 14.11 80.40 42.51 -40.92%
EY 5.18 3.17 2.55 -2.26 7.09 1.24 2.35 69.29%
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 0.00 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