[FRONTKN] YoY Annualized 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- -7.89%
YoY- -85.92%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 308,872 192,808 173,520 191,964 216,732 135,588 122,360 16.67%
PBT 43,044 23,884 2,684 2,088 20,408 16,232 4,732 44.45%
Tax -9,500 -2,736 -2,168 -716 -3,648 -2,048 312 -
NP 33,544 21,148 516 1,372 16,760 14,184 5,044 37.11%
-
NP to SH 27,276 18,328 -3,936 2,288 16,248 14,324 5,968 28.80%
-
Tax Rate 22.07% 11.46% 80.77% 34.29% 17.88% 12.62% -6.59% -
Total Cost 275,328 171,660 173,004 190,592 199,972 121,404 117,316 15.27%
-
Net Worth 255,039 224,008 210,607 190,666 203,099 121,754 134,280 11.27%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 4,061 - - -
Div Payout % - - - - 25.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 255,039 224,008 210,607 190,666 203,099 121,754 134,280 11.27%
NOSH 1,053,435 1,018,222 1,002,894 953,333 1,015,499 716,200 745,999 5.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.86% 10.97% 0.30% 0.71% 7.73% 10.46% 4.12% -
ROE 10.69% 8.18% -1.87% 1.20% 8.00% 11.76% 4.44% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.28 18.94 17.30 20.14 21.34 18.93 16.40 10.75%
EPS 2.68 1.80 0.00 0.24 1.60 2.00 0.80 22.31%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.25 0.22 0.21 0.20 0.20 0.17 0.18 5.62%
Adjusted Per Share Value based on latest NOSH - 953,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.54 12.20 10.98 12.14 13.71 8.58 7.74 16.68%
EPS 1.73 1.16 -0.25 0.14 1.03 0.91 0.38 28.72%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.1613 0.1417 0.1332 0.1206 0.1285 0.077 0.085 11.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.18 0.105 0.06 0.12 0.19 0.14 0.24 -
P/RPS 0.59 0.55 0.35 0.60 0.89 0.74 1.46 -14.01%
P/EPS 6.73 5.83 -15.29 50.00 11.87 7.00 30.00 -22.04%
EY 14.85 17.14 -6.54 2.00 8.42 14.29 3.33 28.28%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.72 0.48 0.29 0.60 0.95 0.82 1.33 -9.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 20/05/14 21/05/13 21/05/12 24/05/11 26/05/10 28/05/09 -
Price 0.255 0.125 0.095 0.09 0.17 0.12 0.31 -
P/RPS 0.84 0.66 0.55 0.45 0.80 0.63 1.89 -12.63%
P/EPS 9.54 6.94 -24.21 37.50 10.62 6.00 38.75 -20.82%
EY 10.49 14.40 -4.13 2.67 9.41 16.67 2.58 26.32%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 1.02 0.57 0.45 0.45 0.85 0.71 1.72 -8.33%

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