[FRONTKN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1115.38%
YoY- -143.86%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 174,356 176,424 181,035 186,165 189,683 191,931 198,123 -8.17%
PBT 2,532 3,387 3,238 -3,869 -537 -1,581 2,999 -10.68%
Tax 84 574 937 712 725 1,218 485 -68.96%
NP 2,616 3,961 4,175 -3,157 188 -363 3,484 -17.40%
-
NP to SH 945 2,264 3,820 -3,002 -247 -1,006 2,484 -47.52%
-
Tax Rate -3.32% -16.95% -28.94% - - - -16.17% -
Total Cost 171,740 172,463 176,860 189,322 189,495 192,294 194,639 -8.01%
-
Net Worth 0 0 212,729 0 201,599 190,666 136,499 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 1,015 -
Div Payout % - - - - - - 40.88% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 212,729 0 201,599 190,666 136,499 -
NOSH 1,013,000 1,013,000 1,013,000 959,999 959,999 953,333 650,000 34.45%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.50% 2.25% 2.31% -1.70% 0.10% -0.19% 1.76% -
ROE 0.00% 0.00% 1.80% 0.00% -0.12% -0.53% 1.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.21 17.42 17.87 19.39 19.76 20.13 30.48 -31.70%
EPS 0.09 0.22 0.38 -0.31 -0.03 -0.11 0.38 -61.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.00 0.00 0.21 0.00 0.21 0.20 0.21 -
Adjusted Per Share Value based on latest NOSH - 959,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.97 11.10 11.39 11.71 11.93 12.08 12.47 -8.19%
EPS 0.06 0.14 0.24 -0.19 -0.02 -0.06 0.16 -48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.00 0.00 0.1338 0.00 0.1268 0.12 0.0859 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.07 0.06 0.08 0.09 0.09 0.12 0.12 -
P/RPS 0.41 0.34 0.45 0.46 0.46 0.60 0.39 3.39%
P/EPS 75.04 26.85 21.21 -28.78 -349.80 -113.72 31.40 78.84%
EY 1.33 3.72 4.71 -3.47 -0.29 -0.88 3.18 -44.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.00 0.00 0.38 0.00 0.43 0.60 0.57 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 28/02/13 28/11/12 27/08/12 21/05/12 29/02/12 -
Price 0.075 0.095 0.065 0.08 0.09 0.09 0.12 -
P/RPS 0.44 0.55 0.36 0.41 0.46 0.45 0.39 8.38%
P/EPS 80.40 42.51 17.24 -25.58 -349.80 -85.29 31.40 87.26%
EY 1.24 2.35 5.80 -3.91 -0.29 -1.17 3.18 -46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.00 0.00 0.31 0.00 0.43 0.45 0.57 -

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