[FRONTKN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.98%
YoY- -31.99%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 189,683 191,931 198,123 188,540 176,241 166,990 146,704 18.70%
PBT -537 -1,581 2,999 8,572 9,535 14,148 13,104 -
Tax 725 1,218 485 -623 -289 -1,401 -1,001 -
NP 188 -363 3,484 7,949 9,246 12,747 12,103 -93.79%
-
NP to SH -247 -1,006 2,484 6,845 8,773 12,470 11,989 -
-
Tax Rate - - -16.17% 7.27% 3.03% 9.90% 7.64% -
Total Cost 189,495 192,294 194,639 180,591 166,995 154,243 134,601 25.63%
-
Net Worth 201,599 190,666 136,499 136,499 220,499 203,099 200,250 0.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,015 1,015 1,015 1,965 950 -
Div Payout % - - 40.88% 14.84% 11.58% 15.77% 7.93% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 201,599 190,666 136,499 136,499 220,499 203,099 200,250 0.44%
NOSH 959,999 953,333 650,000 650,000 1,050,000 1,015,499 1,001,250 -2.76%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.10% -0.19% 1.76% 4.22% 5.25% 7.63% 8.25% -
ROE -0.12% -0.53% 1.82% 5.01% 3.98% 6.14% 5.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.76 20.13 30.48 29.01 16.78 16.44 14.65 22.09%
EPS -0.03 -0.11 0.38 1.05 0.84 1.23 1.20 -
DPS 0.00 0.00 0.16 0.16 0.10 0.19 0.09 -
NAPS 0.21 0.20 0.21 0.21 0.21 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 650,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.93 12.08 12.47 11.86 11.09 10.51 9.23 18.67%
EPS -0.02 -0.06 0.16 0.43 0.55 0.78 0.75 -
DPS 0.00 0.00 0.06 0.06 0.06 0.12 0.06 -
NAPS 0.1268 0.12 0.0859 0.0859 0.1387 0.1278 0.126 0.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.12 0.12 0.10 0.16 0.19 0.17 -
P/RPS 0.46 0.60 0.39 0.34 0.95 1.16 1.16 -46.05%
P/EPS -349.80 -113.72 31.40 9.50 19.15 15.47 14.20 -
EY -0.29 -0.88 3.18 10.53 5.22 6.46 7.04 -
DY 0.00 0.00 1.30 1.56 0.60 1.02 0.56 -
P/NAPS 0.43 0.60 0.57 0.48 0.76 0.95 0.85 -36.53%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 21/05/12 29/02/12 29/11/11 26/08/11 24/05/11 22/02/11 -
Price 0.09 0.09 0.12 0.12 0.12 0.17 0.18 -
P/RPS 0.46 0.45 0.39 0.41 0.71 1.03 1.23 -48.12%
P/EPS -349.80 -85.29 31.40 11.40 14.36 13.84 15.03 -
EY -0.29 -1.17 3.18 8.78 6.96 7.22 6.65 -
DY 0.00 0.00 1.30 1.30 0.81 1.14 0.53 -
P/NAPS 0.43 0.45 0.57 0.57 0.57 0.85 0.90 -38.91%

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