[FRONTKN] YoY Cumulative Quarter 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- 1.56%
YoY- -54.86%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 204,793 136,210 134,439 146,397 104,561 103,010 98,915 12.88%
PBT 18,224 3,392 -558 6,310 10,842 8,406 18,667 -0.39%
Tax -3,209 -1,726 -885 -1,112 -1,490 -1,088 -2,172 6.71%
NP 15,015 1,666 -1,443 5,198 9,352 7,318 16,495 -1.55%
-
NP to SH 11,618 127 -1,254 4,232 9,376 7,720 16,420 -5.60%
-
Tax Rate 17.61% 50.88% - 17.62% 13.74% 12.94% 11.64% -
Total Cost 189,778 134,544 135,882 141,199 95,209 95,692 82,420 14.90%
-
Net Worth 232,360 279,400 215,399 211,599 159,392 133,345 119,418 11.72%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 1,007 937 - - -
Div Payout % - - - 23.81% 10.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 232,360 279,400 215,399 211,599 159,392 133,345 119,418 11.72%
NOSH 1,010,260 1,270,000 1,025,714 1,007,619 937,600 701,818 497,575 12.52%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.33% 1.22% -1.07% 3.55% 8.94% 7.10% 16.68% -
ROE 5.00% 0.05% -0.58% 2.00% 5.88% 5.79% 13.75% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.27 10.73 13.11 14.53 11.15 14.68 19.88 0.32%
EPS 1.15 0.01 0.00 0.42 1.00 1.10 3.30 -16.10%
DPS 0.00 0.00 0.00 0.10 0.10 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.21 0.17 0.19 0.24 -0.70%
Adjusted Per Share Value based on latest NOSH - 650,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.88 8.57 8.46 9.21 6.58 6.48 6.22 12.89%
EPS 0.73 0.01 -0.08 0.27 0.59 0.49 1.03 -5.57%
DPS 0.00 0.00 0.00 0.06 0.06 0.00 0.00 -
NAPS 0.1462 0.1758 0.1355 0.1331 0.1003 0.0839 0.0751 11.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.16 0.09 0.09 0.10 0.16 0.22 0.57 -
P/RPS 0.79 0.84 0.69 0.69 1.43 1.50 2.87 -19.33%
P/EPS 13.91 900.00 -73.62 23.81 16.00 20.00 17.27 -3.54%
EY 7.19 0.11 -1.36 4.20 6.25 5.00 5.79 3.67%
DY 0.00 0.00 0.00 1.00 0.63 0.00 0.00 -
P/NAPS 0.70 0.41 0.43 0.48 0.94 1.16 2.38 -18.44%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 26/11/13 28/11/12 29/11/11 29/11/10 25/11/09 28/11/08 -
Price 0.175 0.075 0.08 0.12 0.17 0.20 0.30 -
P/RPS 0.86 0.70 0.61 0.83 1.52 1.36 1.51 -8.95%
P/EPS 15.22 750.00 -65.44 28.57 17.00 18.18 9.09 8.96%
EY 6.57 0.13 -1.53 3.50 5.88 5.50 11.00 -8.22%
DY 0.00 0.00 0.00 0.83 0.59 0.00 0.00 -
P/NAPS 0.76 0.34 0.38 0.57 1.00 1.05 1.25 -7.95%

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