[FRONTKN] QoQ 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- 132.72%
YoY- -85.92%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,596 42,089 44,359 47,991 51,726 45,607 46,607 -0.01%
PBT 3,797 -2,301 1,221 522 -3,311 1,031 177 664.90%
Tax 1,812 -387 -319 -179 1,597 -374 174 373.50%
NP 5,609 -2,688 902 343 -1,714 657 351 529.12%
-
NP to SH 5,065 -2,690 864 572 -1,748 65 105 1209.66%
-
Tax Rate -47.72% - 26.13% 34.29% - 36.28% -98.31% -
Total Cost 40,987 44,777 43,457 47,648 53,440 44,950 46,256 -7.71%
-
Net Worth 212,729 201,599 201,599 190,666 136,499 136,499 220,499 -2.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 212,729 201,599 201,599 190,666 136,499 136,499 220,499 -2.35%
NOSH 1,013,000 959,999 959,999 953,333 650,000 650,000 1,050,000 -2.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.04% -6.39% 2.03% 0.71% -3.31% 1.44% 0.75% -
ROE 2.38% -1.33% 0.43% 0.30% -1.28% 0.05% 0.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.60 4.38 4.62 5.03 7.96 7.02 4.44 2.37%
EPS 0.50 0.00 0.09 0.06 0.00 0.01 0.01 1241.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.21 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 953,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.93 2.65 2.79 3.02 3.25 2.87 2.93 0.00%
EPS 0.32 -0.17 0.05 0.04 -0.11 0.00 0.01 897.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1338 0.1268 0.1268 0.12 0.0859 0.0859 0.1387 -2.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.09 0.09 0.12 0.12 0.10 0.16 -
P/RPS 1.74 2.05 1.95 2.38 1.51 1.43 3.60 -38.27%
P/EPS 16.00 -32.12 100.00 200.00 -44.62 1,000.00 1,600.00 -95.29%
EY 6.25 -3.11 1.00 0.50 -2.24 0.10 0.06 2082.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.43 0.60 0.57 0.48 0.76 -36.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 27/08/12 21/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.065 0.08 0.09 0.09 0.12 0.12 0.12 -
P/RPS 1.41 1.82 1.95 1.79 1.51 1.71 2.70 -35.02%
P/EPS 13.00 -28.55 100.00 150.00 -44.62 1,200.00 1,200.00 -95.03%
EY 7.69 -3.50 1.00 0.67 -2.24 0.08 0.08 1969.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.43 0.45 0.57 0.57 0.57 -33.24%

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