[FRONTKN] QoQ TTM 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- -29.65%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 191,931 198,123 188,540 176,241 166,990 146,704 138,910 24.02%
PBT -1,581 2,999 8,572 9,535 14,148 13,104 10,539 -
Tax 1,218 485 -623 -289 -1,401 -1,001 -661 -
NP -363 3,484 7,949 9,246 12,747 12,103 9,878 -
-
NP to SH -1,006 2,484 6,845 8,773 12,470 11,989 10,065 -
-
Tax Rate - -16.17% 7.27% 3.03% 9.90% 7.64% 6.27% -
Total Cost 192,294 194,639 180,591 166,995 154,243 134,601 129,032 30.43%
-
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 1,015 1,015 1,965 950 950 -
Div Payout % - 40.88% 14.84% 11.58% 15.77% 7.93% 9.44% -
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 -0.19% 1.76% 4.22% 5.25% 7.63% 8.25% 7.11% -
ROE -0.53% 1.82% 5.01% 3.98% 6.14% 5.99% 5.94% -
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 20.13 30.48 29.01 16.78 16.44 14.65 13.94 27.72%
EPS -0.11 0.38 1.05 0.84 1.23 1.20 1.01 -
DPS 0.00 0.16 0.16 0.10 0.19 0.09 0.10 -
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 12.08 12.47 11.86 11.09 10.51 9.23 8.74 24.05%
EPS -0.06 0.16 0.43 0.55 0.78 0.75 0.63 -
DPS 0.00 0.06 0.06 0.06 0.12 0.06 0.06 -
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 0.60 0.39 0.34 0.95 1.16 1.16 1.15 -35.16%
P/EPS -113.72 31.40 9.50 19.15 15.47 14.20 15.84 -
EY -0.88 3.18 10.53 5.22 6.46 7.04 6.31 -
DY 0.00 1.30 1.56 0.60 1.02 0.56 0.60 -
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 0.45 0.39 0.41 0.71 1.03 1.23 1.22 -48.53%
P/EPS -85.29 31.40 11.40 14.36 13.84 15.03 16.83 -
EY -1.17 3.18 8.78 6.96 7.22 6.65 5.94 -
DY 0.00 1.30 1.30 0.81 1.14 0.53 0.56 -
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