[FRONTKN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 151.05%
YoY- -65.54%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 143,861 121,239 85,671 92,350 100,790 71,253 67,354 13.47%
PBT 12,316 9,408 1,037 1,743 5,279 8,848 2,747 28.39%
Tax -2,899 -1,434 -1,351 -498 -738 -1,450 -317 44.58%
NP 9,417 7,974 -314 1,245 4,541 7,398 2,430 25.31%
-
NP to SH 6,096 6,360 -1,439 1,436 4,167 7,383 2,758 14.12%
-
Tax Rate 23.54% 15.24% 130.28% 28.57% 13.98% 16.39% 11.54% -
Total Cost 134,444 113,265 85,985 91,105 96,249 63,855 64,924 12.89%
-
Net Worth 272,601 222,095 210,607 215,399 213,431 156,888 124,110 14.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 1,016 922 - -
Div Payout % - - - - 24.39% 12.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 272,601 222,095 210,607 215,399 213,431 156,888 124,110 14.00%
NOSH 1,053,435 1,009,523 1,002,894 1,025,714 1,016,341 922,874 689,499 7.31%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.55% 6.58% -0.37% 1.35% 4.51% 10.38% 3.61% -
ROE 2.24% 2.86% -0.68% 0.67% 1.95% 4.71% 2.22% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.72 12.01 8.54 9.00 9.92 7.72 9.77 5.81%
EPS 0.59 0.63 0.00 0.14 0.41 0.80 0.40 6.68%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.26 0.22 0.21 0.21 0.21 0.17 0.18 6.31%
Adjusted Per Share Value based on latest NOSH - 959,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.05 7.63 5.39 5.81 6.34 4.48 4.24 13.46%
EPS 0.38 0.40 -0.09 0.09 0.26 0.46 0.17 14.33%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.1715 0.1397 0.1325 0.1355 0.1343 0.0987 0.0781 14.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.25 0.12 0.07 0.09 0.16 0.13 0.28 -
P/RPS 1.82 1.00 0.82 1.00 1.61 1.68 2.87 -7.30%
P/EPS 43.00 19.05 -48.79 64.29 39.02 16.25 70.00 -7.79%
EY 2.33 5.25 -2.05 1.56 2.56 6.15 1.43 8.47%
DY 0.00 0.00 0.00 0.00 0.63 0.77 0.00 -
P/NAPS 0.96 0.55 0.33 0.43 0.76 0.76 1.56 -7.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 27/08/12 26/08/11 24/08/10 27/08/09 -
Price 0.175 0.175 0.075 0.09 0.12 0.16 0.24 -
P/RPS 1.28 1.46 0.88 1.00 1.21 2.07 2.46 -10.31%
P/EPS 30.10 27.78 -52.27 64.29 29.27 20.00 60.00 -10.85%
EY 3.32 3.60 -1.91 1.56 3.42 5.00 1.67 12.12%
DY 0.00 0.00 0.00 0.00 0.83 0.63 0.00 -
P/NAPS 0.67 0.80 0.36 0.43 0.57 0.94 1.33 -10.79%

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