[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.97%
YoY- -85.92%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 181,035 134,439 92,350 47,991 198,123 146,397 100,790 47.50%
PBT 3,239 -558 1,743 522 2,999 6,310 5,279 -27.68%
Tax 927 -885 -498 -179 485 -1,112 -738 -
NP 4,166 -1,443 1,245 343 3,484 5,198 4,541 -5.55%
-
NP to SH 3,811 -1,254 1,436 572 2,484 4,232 4,167 -5.75%
-
Tax Rate -28.62% - 28.57% 34.29% -16.17% 17.62% 13.98% -
Total Cost 176,869 135,882 91,105 47,648 194,639 141,199 96,249 49.75%
-
Net Worth 210,607 215,399 215,399 190,666 206,249 211,599 213,431 -0.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 982 1,007 1,016 -
Div Payout % - - - - 39.54% 23.81% 24.39% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 210,607 215,399 215,399 190,666 206,249 211,599 213,431 -0.88%
NOSH 1,002,894 1,025,714 1,025,714 953,333 982,142 1,007,619 1,016,341 -0.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.30% -1.07% 1.35% 0.71% 1.76% 3.55% 4.51% -
ROE 1.81% -0.58% 0.67% 0.30% 1.20% 2.00% 1.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.05 13.11 9.00 5.03 20.17 14.53 9.92 48.77%
EPS 0.38 0.00 0.14 0.06 0.25 0.42 0.41 -4.91%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.10 -
NAPS 0.21 0.21 0.21 0.20 0.21 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 953,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.45 8.51 5.84 3.04 12.53 9.26 6.38 47.41%
EPS 0.24 -0.08 0.09 0.04 0.16 0.27 0.26 -5.17%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 0.1332 0.1363 0.1363 0.1206 0.1305 0.1339 0.135 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.09 0.09 0.12 0.12 0.10 0.16 -
P/RPS 0.44 0.69 1.00 2.38 0.59 0.69 1.61 -57.72%
P/EPS 21.05 -73.62 64.29 200.00 47.45 23.81 39.02 -33.60%
EY 4.75 -1.36 1.56 0.50 2.11 4.20 2.56 50.71%
DY 0.00 0.00 0.00 0.00 0.83 1.00 0.63 -
P/NAPS 0.38 0.43 0.43 0.60 0.57 0.48 0.76 -36.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 27/08/12 21/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.065 0.08 0.09 0.09 0.12 0.12 0.12 -
P/RPS 0.36 0.61 1.00 1.79 0.59 0.83 1.21 -55.26%
P/EPS 17.11 -65.44 64.29 150.00 47.45 28.57 29.27 -29.97%
EY 5.85 -1.53 1.56 0.67 2.11 3.50 3.42 42.79%
DY 0.00 0.00 0.00 0.00 0.83 0.83 0.83 -
P/NAPS 0.31 0.38 0.43 0.45 0.57 0.57 0.57 -33.24%

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