[FRONTKN] QoQ 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- -2789.23%
YoY- -166.9%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
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 42,089 44,359 47,991 51,726 45,607 46,607 54,183 -15.45%
PBT -2,301 1,221 522 -3,311 1,031 177 5,102 -
Tax -387 -319 -179 1,597 -374 174 -912 -43.44%
NP -2,688 902 343 -1,714 657 351 4,190 -
-
NP to SH -2,690 864 572 -1,748 65 105 4,062 -
-
Tax Rate - 26.13% 34.29% - 36.28% -98.31% 17.88% -
Total Cost 44,777 43,457 47,648 53,440 44,950 46,256 49,993 -7.06%
-
Net Worth 201,599 201,599 190,666 136,499 136,499 220,499 203,099 -0.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 1,015 -
Div Payout % - - - - - - 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 201,599 201,599 190,666 136,499 136,499 220,499 203,099 -0.49%
NOSH 959,999 959,999 953,333 650,000 650,000 1,050,000 1,015,499 -3.66%
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 -6.39% 2.03% 0.71% -3.31% 1.44% 0.75% 7.73% -
ROE -1.33% 0.43% 0.30% -1.28% 0.05% 0.05% 2.00% -
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 4.38 4.62 5.03 7.96 7.02 4.44 5.34 -12.34%
EPS 0.00 0.09 0.06 0.00 0.01 0.01 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
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 2.65 2.79 3.02 3.25 2.87 2.93 3.41 -15.43%
EPS -0.17 0.05 0.04 -0.11 0.00 0.01 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1268 0.1268 0.12 0.0859 0.0859 0.1387 0.1278 -0.52%
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 2.05 1.95 2.38 1.51 1.43 3.60 3.56 -30.71%
P/EPS -32.12 100.00 200.00 -44.62 1,000.00 1,600.00 47.50 -
EY -3.11 1.00 0.50 -2.24 0.10 0.06 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
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 1.82 1.95 1.79 1.51 1.71 2.70 3.19 -31.14%
P/EPS -28.55 100.00 150.00 -44.62 1,200.00 1,200.00 42.50 -
EY -3.50 1.00 0.67 -2.24 0.08 0.08 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
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