[FRONTKN] YoY 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 283,621 273,057 181,613 179,252 195,196 139,414 137,346 12.84%
PBT 18,773 24,298 4,522 -744 8,413 14,456 11,208 8.97%
Tax -5,708 -4,278 -2,301 -1,180 -1,482 -1,986 -1,450 25.64%
NP 13,065 20,020 2,221 -1,924 6,930 12,469 9,757 4.98%
-
NP to SH 5,608 15,490 169 -1,672 5,642 12,501 10,293 -9.62%
-
Tax Rate 30.41% 17.61% 50.88% - 17.62% 13.74% 12.94% -
Total Cost 270,556 253,037 179,392 181,176 188,265 126,945 127,589 13.33%
-
Net Worth 272,591 232,359 279,399 215,399 211,599 159,391 133,345 12.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 1,343 1,250 - -
Div Payout % - - - - 23.81% 10.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 272,591 232,359 279,399 215,399 211,599 159,391 133,345 12.65%
NOSH 1,053,435 1,010,260 1,269,997 1,025,714 1,007,618 937,599 701,818 7.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.61% 7.33% 1.22% -1.07% 3.55% 8.94% 7.10% -
ROE 2.06% 6.67% 0.06% -0.78% 2.67% 7.84% 7.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.05 27.03 14.30 17.48 19.37 14.87 19.57 5.54%
EPS 0.55 1.53 0.01 0.00 0.56 1.33 1.47 -15.10%
DPS 0.00 0.00 0.00 0.00 0.13 0.13 0.00 -
NAPS 0.26 0.23 0.22 0.21 0.21 0.17 0.19 5.36%
Adjusted Per Share Value based on latest NOSH - 959,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.94 17.27 11.49 11.34 12.35 8.82 8.69 12.83%
EPS 0.35 0.98 0.01 -0.11 0.36 0.79 0.65 -9.79%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.00 -
NAPS 0.1725 0.147 0.1768 0.1363 0.1339 0.1008 0.0844 12.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.16 0.16 0.09 0.09 0.10 0.16 0.22 -
P/RPS 0.59 0.59 0.63 0.51 0.52 1.08 1.12 -10.12%
P/EPS 29.91 10.43 675.00 -55.21 17.86 12.00 15.00 12.18%
EY 3.34 9.58 0.15 -1.81 5.60 8.33 6.67 -10.88%
DY 0.00 0.00 0.00 0.00 1.33 0.83 0.00 -
P/NAPS 0.62 0.70 0.41 0.43 0.48 0.94 1.16 -9.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 29/11/10 25/11/09 -
Price 0.255 0.175 0.075 0.08 0.12 0.17 0.20 -
P/RPS 0.94 0.65 0.52 0.46 0.62 1.14 1.02 -1.35%
P/EPS 47.67 11.41 562.50 -49.08 21.43 12.75 13.64 23.17%
EY 2.10 8.76 0.18 -2.04 4.67 7.84 7.33 -18.79%
DY 0.00 0.00 0.00 0.00 1.11 0.78 0.00 -
P/NAPS 0.98 0.76 0.34 0.38 0.57 1.00 1.05 -1.14%

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