[FRONTKN] YoY 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 273,057 181,613 179,252 195,196 139,414 137,346 131,886 12.88%
PBT 24,298 4,522 -744 8,413 14,456 11,208 24,889 -0.39%
Tax -4,278 -2,301 -1,180 -1,482 -1,986 -1,450 -2,896 6.71%
NP 20,020 2,221 -1,924 6,930 12,469 9,757 21,993 -1.55%
-
NP to SH 15,490 169 -1,672 5,642 12,501 10,293 21,893 -5.60%
-
Tax Rate 17.61% 50.88% - 17.62% 13.74% 12.94% 11.64% -
Total Cost 253,037 179,392 181,176 188,265 126,945 127,589 109,893 14.90%
-
Net Worth 232,359 279,399 215,399 211,599 159,391 133,345 119,418 11.72%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 1,343 1,250 - - -
Div Payout % - - - 23.81% 10.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 232,359 279,399 215,399 211,599 159,391 133,345 119,418 11.72%
NOSH 1,010,260 1,269,997 1,025,714 1,007,618 937,599 701,818 497,575 12.52%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.33% 1.22% -1.07% 3.55% 8.94% 7.10% 16.68% -
ROE 6.67% 0.06% -0.78% 2.67% 7.84% 7.72% 18.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.03 14.30 17.48 19.37 14.87 19.57 26.51 0.32%
EPS 1.53 0.01 0.00 0.56 1.33 1.47 4.40 -16.13%
DPS 0.00 0.00 0.00 0.13 0.13 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.21 0.17 0.19 0.24 -0.70%
Adjusted Per Share Value based on latest NOSH - 650,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.27 11.49 11.34 12.35 8.82 8.69 8.34 12.89%
EPS 0.98 0.01 -0.11 0.36 0.79 0.65 1.39 -5.65%
DPS 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 0.147 0.1768 0.1363 0.1339 0.1008 0.0844 0.0755 11.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.16 0.09 0.09 0.10 0.16 0.22 0.57 -
P/RPS 0.59 0.63 0.51 0.52 1.08 1.12 2.15 -19.37%
P/EPS 10.43 675.00 -55.21 17.86 12.00 15.00 12.95 -3.54%
EY 9.58 0.15 -1.81 5.60 8.33 6.67 7.72 3.66%
DY 0.00 0.00 0.00 1.33 0.83 0.00 0.00 -
P/NAPS 0.70 0.41 0.43 0.48 0.94 1.16 2.38 -18.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 26/11/13 28/11/12 29/11/11 29/11/10 25/11/09 28/11/08 -
Price 0.175 0.075 0.08 0.12 0.17 0.20 0.30 -
P/RPS 0.65 0.52 0.46 0.62 1.14 1.02 1.13 -8.80%
P/EPS 11.41 562.50 -49.08 21.43 12.75 13.64 6.82 8.95%
EY 8.76 0.18 -2.04 4.67 7.84 7.33 14.67 -8.23%
DY 0.00 0.00 0.00 1.11 0.78 0.00 0.00 -
P/NAPS 0.76 0.34 0.38 0.57 1.00 1.05 1.25 -7.95%

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