[FRONTKN] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -97.42%
YoY- -97.24%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 47,991 51,726 45,607 46,607 54,183 42,143 33,308 27.53%
PBT 522 -3,311 1,031 177 5,102 2,262 1,994 -59.04%
Tax -179 1,597 -374 174 -912 489 -40 171.31%
NP 343 -1,714 657 351 4,190 2,751 1,954 -68.61%
-
NP to SH 572 -1,748 65 105 4,062 2,613 1,993 -56.45%
-
Tax Rate 34.29% - 36.28% -98.31% 17.88% -21.62% 2.01% -
Total Cost 47,648 53,440 44,950 46,256 49,993 39,392 31,354 32.14%
-
Net Worth 190,666 136,499 136,499 220,499 203,099 200,250 169,404 8.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 1,015 - - -
Div Payout % - - - - 25.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 190,666 136,499 136,499 220,499 203,099 200,250 169,404 8.19%
NOSH 953,333 650,000 650,000 1,050,000 1,015,499 1,001,250 996,499 -2.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.71% -3.31% 1.44% 0.75% 7.73% 6.53% 5.87% -
ROE 0.30% -1.28% 0.05% 0.05% 2.00% 1.30% 1.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.03 7.96 7.02 4.44 5.34 4.21 3.34 31.35%
EPS 0.06 0.00 0.01 0.01 0.40 0.27 0.20 -55.15%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.20 0.21 0.21 0.21 0.20 0.20 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 1,050,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.02 3.25 2.87 2.93 3.41 2.65 2.10 27.37%
EPS 0.04 -0.11 0.00 0.01 0.26 0.16 0.13 -54.39%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.12 0.0859 0.0859 0.1387 0.1278 0.126 0.1066 8.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.12 0.12 0.10 0.16 0.19 0.17 0.16 -
P/RPS 2.38 1.51 1.43 3.60 3.56 4.04 4.79 -37.24%
P/EPS 200.00 -44.62 1,000.00 1,600.00 47.50 65.14 80.00 84.09%
EY 0.50 -2.24 0.10 0.06 2.11 1.54 1.25 -45.68%
DY 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 0.60 0.57 0.48 0.76 0.95 0.85 0.94 -25.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 29/11/11 26/08/11 24/05/11 22/02/11 29/11/10 -
Price 0.09 0.12 0.12 0.12 0.17 0.18 0.17 -
P/RPS 1.79 1.51 1.71 2.70 3.19 4.28 5.09 -50.14%
P/EPS 150.00 -44.62 1,200.00 1,200.00 42.50 68.97 85.00 45.98%
EY 0.67 -2.24 0.08 0.08 2.35 1.45 1.18 -31.40%
DY 0.00 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 0.45 0.57 0.57 0.57 0.85 0.90 1.00 -41.24%

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