[FRONTKN] YoY 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 77,218 48,202 43,380 47,991 54,183 33,897 30,590 16.67%
PBT 10,761 5,971 671 522 5,102 4,058 1,183 44.45%
Tax -2,375 -684 -542 -179 -912 -512 78 -
NP 8,386 5,287 129 343 4,190 3,546 1,261 37.11%
-
NP to SH 6,819 4,582 -984 572 4,062 3,581 1,492 28.80%
-
Tax Rate 22.07% 11.46% 80.77% 34.29% 17.88% 12.62% -6.59% -
Total Cost 68,832 42,915 43,251 47,648 49,993 30,351 29,329 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 - - - - 1,015 - - -
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 2.67% 2.05% -0.47% 0.30% 2.00% 2.94% 1.11% -
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 7.57 4.73 4.33 5.03 5.34 4.73 4.10 10.75%
EPS 0.67 0.45 0.00 0.06 0.40 0.50 0.20 22.31%
DPS 0.00 0.00 0.00 0.00 0.10 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 4.86 3.03 2.73 3.02 3.41 2.13 1.92 16.73%
EPS 0.43 0.29 -0.06 0.04 0.26 0.23 0.09 29.76%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.1605 0.1409 0.1325 0.12 0.1278 0.0766 0.0845 11.27%
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 2.38 2.22 1.39 2.38 3.56 2.96 5.85 -13.91%
P/EPS 26.93 23.33 -61.15 200.00 47.50 28.00 120.00 -22.03%
EY 3.71 4.29 -1.64 0.50 2.11 3.57 0.83 28.33%
DY 0.00 0.00 0.00 0.00 0.53 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 3.37 2.64 2.20 1.79 3.19 2.54 7.56 -12.59%
P/EPS 38.15 27.78 -96.82 150.00 42.50 24.00 155.00 -20.82%
EY 2.62 3.60 -1.03 0.67 2.35 4.17 0.65 26.13%
DY 0.00 0.00 0.00 0.00 0.59 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