[FRONTKN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -158.22%
YoY- -129.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 171,342 173,520 181,035 179,252 184,700 191,964 198,123 -9.23%
PBT 2,074 2,684 3,239 -744 3,486 2,088 2,999 -21.81%
Tax -2,702 -2,168 927 -1,180 -996 -716 485 -
NP -628 516 4,166 -1,924 2,490 1,372 3,484 -
-
NP to SH -2,878 -3,936 3,811 -1,672 2,872 2,288 2,484 -
-
Tax Rate 130.28% 80.77% -28.62% - 28.57% 34.29% -16.17% -
Total Cost 171,970 173,004 176,869 181,176 182,210 190,592 194,639 -7.93%
-
Net Worth 210,607 210,607 210,607 215,399 215,399 190,666 206,249 1.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 982 -
Div Payout % - - - - - - 39.54% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 210,607 210,607 210,607 215,399 215,399 190,666 206,249 1.40%
NOSH 1,002,894 1,002,894 1,002,894 1,025,714 1,025,714 953,333 982,142 1.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.37% 0.30% 2.30% -1.07% 1.35% 0.71% 1.76% -
ROE -1.37% -1.87% 1.81% -0.78% 1.33% 1.20% 1.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.08 17.30 18.05 17.48 18.01 20.14 20.17 -10.50%
EPS 0.00 0.00 0.38 0.00 0.28 0.24 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.20 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 959,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.84 10.98 11.45 11.34 11.68 12.14 12.53 -9.21%
EPS -0.18 -0.25 0.24 -0.11 0.18 0.14 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1332 0.1332 0.1332 0.1363 0.1363 0.1206 0.1305 1.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.07 0.06 0.08 0.09 0.09 0.12 0.12 -
P/RPS 0.41 0.35 0.44 0.51 0.50 0.60 0.59 -21.56%
P/EPS -24.39 -15.29 21.05 -55.21 32.14 50.00 47.45 -
EY -4.10 -6.54 4.75 -1.81 3.11 2.00 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.33 0.29 0.38 0.43 0.43 0.60 0.57 -30.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 28/02/13 28/11/12 27/08/12 21/05/12 29/02/12 -
Price 0.075 0.095 0.065 0.08 0.09 0.09 0.12 -
P/RPS 0.44 0.55 0.36 0.46 0.50 0.45 0.59 -17.77%
P/EPS -26.14 -24.21 17.11 -49.08 32.14 37.50 47.45 -
EY -3.83 -4.13 5.85 -2.04 3.11 2.67 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.36 0.45 0.31 0.38 0.43 0.45 0.57 -26.40%

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