[FRONTKN] QoQ TTM 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- -140.5%
YoY- -108.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 181,035 186,165 189,683 191,931 198,123 188,540 176,241 1.79%
PBT 3,238 -3,869 -537 -1,581 2,999 8,572 9,535 -51.16%
Tax 937 712 725 1,218 485 -623 -289 -
NP 4,175 -3,157 188 -363 3,484 7,949 9,246 -41.00%
-
NP to SH 3,820 -3,002 -247 -1,006 2,484 6,845 8,773 -42.40%
-
Tax Rate -28.94% - - - -16.17% 7.27% 3.03% -
Total Cost 176,860 189,322 189,495 192,294 194,639 180,591 166,995 3.88%
-
Net Worth 212,729 0 201,599 190,666 136,499 136,499 220,499 -2.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,015 1,015 1,015 -
Div Payout % - - - - 40.88% 14.84% 11.58% -
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 212,729 0 201,599 190,666 136,499 136,499 220,499 -2.35%
NOSH 1,013,000 959,999 959,999 953,333 650,000 650,000 1,050,000 -2.35%
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 2.31% -1.70% 0.10% -0.19% 1.76% 4.22% 5.25% -
ROE 1.80% 0.00% -0.12% -0.53% 1.82% 5.01% 3.98% -
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 17.87 19.39 19.76 20.13 30.48 29.01 16.78 4.26%
EPS 0.38 -0.31 -0.03 -0.11 0.38 1.05 0.84 -40.92%
DPS 0.00 0.00 0.00 0.00 0.16 0.16 0.10 -
NAPS 0.21 0.00 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 11.39 11.71 11.93 12.08 12.47 11.86 11.09 1.78%
EPS 0.24 -0.19 -0.02 -0.06 0.16 0.43 0.55 -42.32%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 0.1338 0.00 0.1268 0.12 0.0859 0.0859 0.1387 -2.35%
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 0.45 0.46 0.46 0.60 0.39 0.34 0.95 -39.09%
P/EPS 21.21 -28.78 -349.80 -113.72 31.40 9.50 19.15 7.01%
EY 4.71 -3.47 -0.29 -0.88 3.18 10.53 5.22 -6.59%
DY 0.00 0.00 0.00 0.00 1.30 1.56 0.60 -
P/NAPS 0.38 0.00 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 0.41 0.46 0.45 0.39 0.41 0.71 -36.28%
P/EPS 17.24 -25.58 -349.80 -85.29 31.40 11.40 14.36 12.89%
EY 5.80 -3.91 -0.29 -1.17 3.18 8.78 6.96 -11.39%
DY 0.00 0.00 0.00 0.00 1.30 1.30 0.81 -
P/NAPS 0.31 0.00 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