[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -32.29%
YoY- -54.86%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 184,700 191,964 198,123 195,196 201,580 216,732 146,704 16.61%
PBT 3,486 2,088 2,999 8,413 10,558 20,408 13,104 -58.67%
Tax -996 -716 485 -1,482 -1,476 -3,648 -1,001 -0.33%
NP 2,490 1,372 3,484 6,930 9,082 16,760 12,103 -65.18%
-
NP to SH 2,872 2,288 2,484 5,642 8,334 16,248 11,989 -61.46%
-
Tax Rate 28.57% 34.29% -16.17% 17.62% 13.98% 17.88% 7.64% -
Total Cost 182,210 190,592 194,639 188,265 192,498 199,972 134,601 22.39%
-
Net Worth 215,399 190,666 206,249 211,599 213,431 203,099 191,528 8.15%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 982 1,343 2,032 4,061 957 -
Div Payout % - - 39.54% 23.81% 24.39% 25.00% 7.99% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 215,399 190,666 206,249 211,599 213,431 203,099 191,528 8.15%
NOSH 1,025,714 953,333 982,142 1,007,618 1,016,341 1,015,499 957,642 4.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.35% 0.71% 1.76% 3.55% 4.51% 7.73% 8.25% -
ROE 1.33% 1.20% 1.20% 2.67% 3.90% 8.00% 6.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.01 20.14 20.17 19.37 19.83 21.34 15.32 11.39%
EPS 0.28 0.24 0.25 0.56 0.82 1.60 1.25 -63.15%
DPS 0.00 0.00 0.10 0.13 0.20 0.40 0.10 -
NAPS 0.21 0.20 0.21 0.21 0.21 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 650,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.68 12.14 12.53 12.35 12.75 13.71 9.28 16.58%
EPS 0.18 0.14 0.16 0.36 0.53 1.03 0.76 -61.75%
DPS 0.00 0.00 0.06 0.08 0.13 0.26 0.06 -
NAPS 0.1363 0.1206 0.1305 0.1339 0.135 0.1285 0.1212 8.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.12 0.12 0.10 0.16 0.19 0.17 -
P/RPS 0.50 0.60 0.59 0.52 0.81 0.89 1.11 -41.26%
P/EPS 32.14 50.00 47.45 17.86 19.51 11.87 13.58 77.68%
EY 3.11 2.00 2.11 5.60 5.13 8.42 7.36 -43.71%
DY 0.00 0.00 0.83 1.33 1.25 2.11 0.59 -
P/NAPS 0.43 0.60 0.57 0.48 0.76 0.95 0.85 -36.53%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 21/05/12 29/02/12 29/11/11 26/08/11 24/05/11 22/02/11 -
Price 0.09 0.09 0.12 0.12 0.12 0.17 0.18 -
P/RPS 0.50 0.45 0.59 0.62 0.61 0.80 1.17 -43.29%
P/EPS 32.14 37.50 47.45 21.43 14.63 10.62 14.38 71.02%
EY 3.11 2.67 2.11 4.67 6.83 9.41 6.96 -41.58%
DY 0.00 0.00 0.83 1.11 1.67 2.35 0.56 -
P/NAPS 0.43 0.45 0.57 0.57 0.57 0.85 0.90 -38.91%

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