[FRONTKN] YoY Cumulative Quarter 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- -187.33%
YoY- -129.63%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 212,716 204,793 136,210 134,439 146,397 104,561 103,010 12.83%
PBT 14,080 18,224 3,392 -558 6,310 10,842 8,406 8.97%
Tax -4,281 -3,209 -1,726 -885 -1,112 -1,490 -1,088 25.63%
NP 9,799 15,015 1,666 -1,443 5,198 9,352 7,318 4.98%
-
NP to SH 4,206 11,618 127 -1,254 4,232 9,376 7,720 -9.62%
-
Tax Rate 30.40% 17.61% 50.88% - 17.62% 13.74% 12.94% -
Total Cost 202,917 189,778 134,544 135,882 141,199 95,209 95,692 13.33%
-
Net Worth 272,591 232,360 279,400 215,399 211,599 159,392 133,345 12.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 1,007 937 - -
Div Payout % - - - - 23.81% 10.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 272,591 232,360 279,400 215,399 211,599 159,392 133,345 12.65%
NOSH 1,053,435 1,010,260 1,270,000 1,025,714 1,007,619 937,600 701,818 7.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.61% 7.33% 1.22% -1.07% 3.55% 8.94% 7.10% -
ROE 1.54% 5.00% 0.05% -0.58% 2.00% 5.88% 5.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.29 20.27 10.73 13.11 14.53 11.15 14.68 5.53%
EPS 0.41 1.15 0.01 0.00 0.42 1.00 1.10 -15.16%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.26 0.23 0.22 0.21 0.21 0.17 0.19 5.36%
Adjusted Per Share Value based on latest NOSH - 959,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.38 12.88 8.57 8.46 9.21 6.58 6.48 12.83%
EPS 0.26 0.73 0.01 -0.08 0.27 0.59 0.49 -10.01%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.1715 0.1462 0.1758 0.1355 0.1331 0.1003 0.0839 12.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.16 0.16 0.09 0.09 0.10 0.16 0.22 -
P/RPS 0.79 0.79 0.84 0.69 0.69 1.43 1.50 -10.13%
P/EPS 39.88 13.91 900.00 -73.62 23.81 16.00 20.00 12.18%
EY 2.51 7.19 0.11 -1.36 4.20 6.25 5.00 -10.84%
DY 0.00 0.00 0.00 0.00 1.00 0.63 0.00 -
P/NAPS 0.62 0.70 0.41 0.43 0.48 0.94 1.16 -9.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 26/11/13 28/11/12 29/11/11 29/11/10 25/11/09 -
Price 0.255 0.175 0.075 0.08 0.12 0.17 0.20 -
P/RPS 1.26 0.86 0.70 0.61 0.83 1.52 1.36 -1.26%
P/EPS 63.56 15.22 750.00 -65.44 28.57 17.00 18.18 23.18%
EY 1.57 6.57 0.13 -1.53 3.50 5.88 5.50 -18.84%
DY 0.00 0.00 0.00 0.00 0.83 0.59 0.00 -
P/NAPS 0.98 0.76 0.34 0.38 0.57 1.00 1.05 -1.14%

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