[FRONTKN] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 186,228 212,716 204,793 136,210 134,439 146,397 104,561 10.08%
PBT 19,294 14,080 18,224 3,392 -558 6,310 10,842 10.07%
Tax -4,871 -4,281 -3,209 -1,726 -885 -1,112 -1,490 21.80%
NP 14,423 9,799 15,015 1,666 -1,443 5,198 9,352 7.48%
-
NP to SH 9,172 4,206 11,618 127 -1,254 4,232 9,376 -0.36%
-
Tax Rate 25.25% 30.40% 17.61% 50.88% - 17.62% 13.74% -
Total Cost 171,805 202,917 189,778 134,544 135,882 141,199 95,209 10.32%
-
Net Worth 251,544 272,591 232,360 279,400 215,399 211,599 159,392 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 - - - - - 1,007 937 -
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 251,544 272,591 232,360 279,400 215,399 211,599 159,392 7.89%
NOSH 1,053,435 1,053,435 1,010,260 1,270,000 1,025,714 1,007,619 937,600 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 3.65% 1.54% 5.00% 0.05% -0.58% 2.00% 5.88% -
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 17.77 20.29 20.27 10.73 13.11 14.53 11.15 8.06%
EPS 0.88 0.41 1.15 0.01 0.00 0.42 1.00 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.10 -
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 11.78 13.46 12.96 8.62 8.51 9.26 6.61 10.09%
EPS 0.58 0.27 0.74 0.01 -0.08 0.27 0.59 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.1591 0.1725 0.147 0.1768 0.1363 0.1339 0.1008 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 0.82 0.79 0.79 0.84 0.69 0.69 1.43 -8.84%
P/EPS 16.57 39.88 13.91 900.00 -73.62 23.81 16.00 0.58%
EY 6.04 2.51 7.19 0.11 -1.36 4.20 6.25 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.63 -
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 0.90 1.26 0.86 0.70 0.61 0.83 1.52 -8.35%
P/EPS 18.28 63.56 15.22 750.00 -65.44 28.57 17.00 1.21%
EY 5.47 1.57 6.57 0.13 -1.53 3.50 5.88 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.59 -
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