[FRONTKN] YoY Annualized 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- 105.88%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 248,304 283,621 273,057 181,613 179,252 195,196 139,414 10.08%
PBT 25,725 18,773 24,298 4,522 -744 8,413 14,456 10.07%
Tax -6,494 -5,708 -4,278 -2,301 -1,180 -1,482 -1,986 21.80%
NP 19,230 13,065 20,020 2,221 -1,924 6,930 12,469 7.48%
-
NP to SH 12,229 5,608 15,490 169 -1,672 5,642 12,501 -0.36%
-
Tax Rate 25.24% 30.41% 17.61% 50.88% - 17.62% 13.74% -
Total Cost 229,073 270,556 253,037 179,392 181,176 188,265 126,945 10.32%
-
Net Worth 251,544 272,591 232,359 279,399 215,399 211,599 159,391 7.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 1,343 1,250 -
Div Payout % - - - - - 23.81% 10.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 251,544 272,591 232,359 279,399 215,399 211,599 159,391 7.89%
NOSH 1,053,435 1,053,435 1,010,260 1,269,997 1,025,714 1,007,618 937,599 1.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.74% 4.61% 7.33% 1.22% -1.07% 3.55% 8.94% -
ROE 4.86% 2.06% 6.67% 0.06% -0.78% 2.67% 7.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.69 27.05 27.03 14.30 17.48 19.37 14.87 8.06%
EPS 1.17 0.55 1.53 0.01 0.00 0.56 1.33 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.13 -
NAPS 0.24 0.26 0.23 0.22 0.21 0.21 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 978,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.62 17.84 17.18 11.43 11.28 12.28 8.77 10.08%
EPS 0.77 0.35 0.97 0.01 -0.11 0.36 0.79 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.08 -
NAPS 0.1583 0.1715 0.1462 0.1758 0.1355 0.1331 0.1003 7.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.145 0.16 0.16 0.09 0.09 0.10 0.16 -
P/RPS 0.61 0.59 0.59 0.63 0.51 0.52 1.08 -9.07%
P/EPS 12.43 29.91 10.43 675.00 -55.21 17.86 12.00 0.58%
EY 8.05 3.34 9.58 0.15 -1.81 5.60 8.33 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.83 -
P/NAPS 0.60 0.62 0.70 0.41 0.43 0.48 0.94 -7.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 29/11/10 -
Price 0.16 0.255 0.175 0.075 0.08 0.12 0.17 -
P/RPS 0.68 0.94 0.65 0.52 0.46 0.62 1.14 -8.24%
P/EPS 13.71 47.67 11.41 562.50 -49.08 21.43 12.75 1.21%
EY 7.29 2.10 8.76 0.18 -2.04 4.67 7.84 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.78 -
P/NAPS 0.67 0.98 0.76 0.34 0.38 0.57 1.00 -6.45%

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