[FRONTKN] YoY Annualized Quarter 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- -48.71%
YoY- -43.56%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 242,478 171,342 184,700 201,580 142,506 134,708 131,846 10.68%
PBT 18,816 2,074 3,486 10,558 17,696 5,494 25,320 -4.82%
Tax -2,868 -2,702 -996 -1,476 -2,900 -634 -4,296 -6.50%
NP 15,948 -628 2,490 9,082 14,796 4,860 21,024 -4.49%
-
NP to SH 12,720 -2,878 2,872 8,334 14,766 5,516 20,874 -7.92%
-
Tax Rate 15.24% 130.28% 28.57% 13.98% 16.39% 11.54% 16.97% -
Total Cost 226,530 171,970 182,210 192,498 127,710 129,848 110,822 12.64%
-
Net Worth 222,095 210,607 215,399 213,431 156,888 124,110 114,310 11.70%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 2,032 1,845 - - -
Div Payout % - - - 24.39% 12.50% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 222,095 210,607 215,399 213,431 156,888 124,110 114,310 11.70%
NOSH 1,009,523 1,002,894 1,025,714 1,016,341 922,874 689,499 497,000 12.53%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.58% -0.37% 1.35% 4.51% 10.38% 3.61% 15.95% -
ROE 5.73% -1.37% 1.33% 3.90% 9.41% 4.44% 18.26% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.02 17.08 18.01 19.83 15.44 19.54 26.53 -1.64%
EPS 1.26 0.00 0.28 0.82 1.60 0.80 4.20 -18.17%
DPS 0.00 0.00 0.00 0.20 0.20 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.17 0.18 0.23 -0.73%
Adjusted Per Share Value based on latest NOSH - 1,050,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.26 10.78 11.62 12.68 8.97 8.48 8.30 10.67%
EPS 0.80 -0.18 0.18 0.52 0.93 0.35 1.31 -7.88%
DPS 0.00 0.00 0.00 0.13 0.12 0.00 0.00 -
NAPS 0.1397 0.1325 0.1355 0.1343 0.0987 0.0781 0.0719 11.70%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.12 0.07 0.09 0.16 0.13 0.28 0.61 -
P/RPS 0.50 0.41 0.50 0.81 0.84 1.43 2.30 -22.44%
P/EPS 9.52 -24.39 32.14 19.51 8.13 35.00 14.52 -6.79%
EY 10.50 -4.10 3.11 5.13 12.31 2.86 6.89 7.27%
DY 0.00 0.00 0.00 1.25 1.54 0.00 0.00 -
P/NAPS 0.55 0.33 0.43 0.76 0.76 1.56 2.65 -23.04%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 20/08/13 27/08/12 26/08/11 24/08/10 27/08/09 28/08/08 -
Price 0.175 0.075 0.09 0.12 0.16 0.24 0.58 -
P/RPS 0.73 0.44 0.50 0.61 1.04 1.23 2.19 -16.72%
P/EPS 13.89 -26.14 32.14 14.63 10.00 30.00 13.81 0.09%
EY 7.20 -3.83 3.11 6.83 10.00 3.33 7.24 -0.09%
DY 0.00 0.00 0.00 1.67 1.25 0.00 0.00 -
P/NAPS 0.80 0.36 0.43 0.57 0.94 1.33 2.52 -17.39%

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