[FRONTKN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 51.05%
YoY- 722.86%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,380 46,596 42,089 44,359 47,991 51,726 45,607 -3.27%
PBT 671 3,797 -2,301 1,221 522 -3,311 1,031 -24.87%
Tax -542 1,812 -387 -319 -179 1,597 -374 28.03%
NP 129 5,609 -2,688 902 343 -1,714 657 -66.18%
-
NP to SH -984 5,065 -2,690 864 572 -1,748 65 -
-
Tax Rate 80.77% -47.72% - 26.13% 34.29% - 36.28% -
Total Cost 43,251 40,987 44,777 43,457 47,648 53,440 44,950 -2.53%
-
Net Worth 212,729 212,729 201,599 201,599 190,666 136,499 136,499 34.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 212,729 212,729 201,599 201,599 190,666 136,499 136,499 34.38%
NOSH 1,013,000 1,013,000 959,999 959,999 953,333 650,000 650,000 34.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.30% 12.04% -6.39% 2.03% 0.71% -3.31% 1.44% -
ROE -0.46% 2.38% -1.33% 0.43% 0.30% -1.28% 0.05% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.28 4.60 4.38 4.62 5.03 7.96 7.02 -28.07%
EPS 0.00 0.50 0.00 0.09 0.06 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.20 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 959,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.73 2.93 2.65 2.79 3.02 3.25 2.87 -3.27%
EPS -0.06 0.32 -0.17 0.05 0.04 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1338 0.1338 0.1268 0.1268 0.12 0.0859 0.0859 34.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.06 0.08 0.09 0.09 0.12 0.12 0.10 -
P/RPS 1.40 1.74 2.05 1.95 2.38 1.51 1.43 -1.40%
P/EPS -61.77 16.00 -32.12 100.00 200.00 -44.62 1,000.00 -
EY -1.62 6.25 -3.11 1.00 0.50 -2.24 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.43 0.43 0.60 0.57 0.48 -28.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 28/02/13 28/11/12 27/08/12 21/05/12 29/02/12 29/11/11 -
Price 0.095 0.065 0.08 0.09 0.09 0.12 0.12 -
P/RPS 2.22 1.41 1.82 1.95 1.79 1.51 1.71 18.98%
P/EPS -97.80 13.00 -28.55 100.00 150.00 -44.62 1,200.00 -
EY -1.02 7.69 -3.50 1.00 0.67 -2.24 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.31 0.38 0.43 0.45 0.57 0.57 -14.56%

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