[FRONTKN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -55.98%
YoY- -79.28%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 179,252 184,700 191,964 198,123 195,196 201,580 216,732 -11.85%
PBT -744 3,486 2,088 2,999 8,413 10,558 20,408 -
Tax -1,180 -996 -716 485 -1,482 -1,476 -3,648 -52.78%
NP -1,924 2,490 1,372 3,484 6,930 9,082 16,760 -
-
NP to SH -1,672 2,872 2,288 2,484 5,642 8,334 16,248 -
-
Tax Rate - 28.57% 34.29% -16.17% 17.62% 13.98% 17.88% -
Total Cost 181,176 182,210 190,592 194,639 188,265 192,498 199,972 -6.35%
-
Net Worth 215,399 215,399 190,666 206,249 211,599 213,431 203,099 3.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 982 1,343 2,032 4,061 -
Div Payout % - - - 39.54% 23.81% 24.39% 25.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 215,399 215,399 190,666 206,249 211,599 213,431 203,099 3.98%
NOSH 1,025,714 1,025,714 953,333 982,142 1,007,618 1,016,341 1,015,499 0.66%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.07% 1.35% 0.71% 1.76% 3.55% 4.51% 7.73% -
ROE -0.78% 1.33% 1.20% 1.20% 2.67% 3.90% 8.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.48 18.01 20.14 20.17 19.37 19.83 21.34 -12.42%
EPS 0.00 0.28 0.24 0.25 0.56 0.82 1.60 -
DPS 0.00 0.00 0.00 0.10 0.13 0.20 0.40 -
NAPS 0.21 0.21 0.20 0.21 0.21 0.21 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 650,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.28 11.62 12.08 12.47 12.28 12.68 13.64 -11.86%
EPS -0.11 0.18 0.14 0.16 0.36 0.52 1.02 -
DPS 0.00 0.00 0.00 0.06 0.08 0.13 0.26 -
NAPS 0.1355 0.1355 0.12 0.1298 0.1331 0.1343 0.1278 3.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.09 0.12 0.12 0.10 0.16 0.19 -
P/RPS 0.51 0.50 0.60 0.59 0.52 0.81 0.89 -30.93%
P/EPS -55.21 32.14 50.00 47.45 17.86 19.51 11.87 -
EY -1.81 3.11 2.00 2.11 5.60 5.13 8.42 -
DY 0.00 0.00 0.00 0.83 1.33 1.25 2.11 -
P/NAPS 0.43 0.43 0.60 0.57 0.48 0.76 0.95 -40.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 21/05/12 29/02/12 29/11/11 26/08/11 24/05/11 -
Price 0.08 0.09 0.09 0.12 0.12 0.12 0.17 -
P/RPS 0.46 0.50 0.45 0.59 0.62 0.61 0.80 -30.78%
P/EPS -49.08 32.14 37.50 47.45 21.43 14.63 10.62 -
EY -2.04 3.11 2.67 2.11 4.67 6.83 9.41 -
DY 0.00 0.00 0.00 0.83 1.11 1.67 2.35 -
P/NAPS 0.38 0.43 0.45 0.57 0.57 0.57 0.85 -41.44%

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