[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -41.3%
YoY- -79.28%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 134,439 92,350 47,991 198,123 146,397 100,790 54,183 82.97%
PBT -558 1,743 522 2,999 6,310 5,279 5,102 -
Tax -885 -498 -179 485 -1,112 -738 -912 -1.97%
NP -1,443 1,245 343 3,484 5,198 4,541 4,190 -
-
NP to SH -1,254 1,436 572 2,484 4,232 4,167 4,062 -
-
Tax Rate - 28.57% 34.29% -16.17% 17.62% 13.98% 17.88% -
Total Cost 135,882 91,105 47,648 194,639 141,199 96,249 49,993 94.40%
-
Net Worth 215,399 215,399 190,666 206,249 211,599 213,431 203,099 3.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 982 1,007 1,016 1,015 -
Div Payout % - - - 39.54% 23.81% 24.39% 25.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 215,399 215,399 190,666 206,249 211,599 213,431 203,099 3.98%
NOSH 1,025,714 1,025,714 953,333 982,142 1,007,619 1,016,341 1,015,499 0.66%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.07% 1.35% 0.71% 1.76% 3.55% 4.51% 7.73% -
ROE -0.58% 0.67% 0.30% 1.20% 2.00% 1.95% 2.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.11 9.00 5.03 20.17 14.53 9.92 5.34 81.68%
EPS 0.00 0.14 0.06 0.25 0.42 0.41 0.40 -
DPS 0.00 0.00 0.00 0.10 0.10 0.10 0.10 -
NAPS 0.21 0.21 0.20 0.21 0.21 0.21 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 650,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.49 5.83 3.03 12.51 9.25 6.37 3.42 83.03%
EPS -0.08 0.09 0.04 0.16 0.27 0.26 0.26 -
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.06 -
NAPS 0.1361 0.1361 0.1204 0.1303 0.1337 0.1348 0.1283 4.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.09 0.12 0.12 0.10 0.16 0.19 -
P/RPS 0.69 1.00 2.38 0.59 0.69 1.61 3.56 -66.40%
P/EPS -73.62 64.29 200.00 47.45 23.81 39.02 47.50 -
EY -1.36 1.56 0.50 2.11 4.20 2.56 2.11 -
DY 0.00 0.00 0.00 0.83 1.00 0.63 0.53 -
P/NAPS 0.43 0.43 0.60 0.57 0.48 0.76 0.95 -40.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 21/05/12 29/02/12 29/11/11 26/08/11 24/05/11 -
Price 0.08 0.09 0.09 0.12 0.12 0.12 0.17 -
P/RPS 0.61 1.00 1.79 0.59 0.83 1.21 3.19 -66.70%
P/EPS -65.44 64.29 150.00 47.45 28.57 29.27 42.50 -
EY -1.53 1.56 0.67 2.11 3.50 3.42 2.35 -
DY 0.00 0.00 0.00 0.83 0.83 0.83 0.59 -
P/NAPS 0.38 0.43 0.45 0.57 0.57 0.57 0.85 -41.44%

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