[FRONTKN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 288.29%
YoY- 389.76%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 67,857 105,052 54,401 46,596 51,726 42,143 34,221 12.07%
PBT 3,452 9,916 2,519 3,797 -3,311 2,262 -298 -
Tax -2,209 -1,743 -3,720 1,812 1,597 489 532 -
NP 1,243 8,173 -1,201 5,609 -1,714 2,751 234 32.07%
-
NP to SH -161 7,157 -2,447 5,065 -1,748 2,613 395 -
-
Tax Rate 63.99% 17.58% 147.68% -47.72% - -21.62% - -
Total Cost 66,614 96,879 55,602 40,987 53,440 39,392 33,987 11.86%
-
Net Worth 272,575 241,859 205,537 212,729 136,499 200,250 75,049 23.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 272,575 241,859 205,537 212,729 136,499 200,250 75,049 23.96%
NOSH 1,053,435 1,007,746 978,750 1,013,000 650,000 1,001,250 394,999 17.75%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.83% 7.78% -2.21% 12.04% -3.31% 6.53% 0.68% -
ROE -0.06% 2.96% -1.19% 2.38% -1.28% 1.30% 0.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.47 10.42 5.56 4.60 7.96 4.21 8.66 -4.74%
EPS -0.02 0.71 0.00 0.50 0.00 0.27 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.21 0.21 0.21 0.20 0.19 5.36%
Adjusted Per Share Value based on latest NOSH - 1,013,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.27 6.61 3.42 2.93 3.25 2.65 2.15 12.10%
EPS -0.01 0.45 -0.15 0.32 -0.11 0.16 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1522 0.1293 0.1338 0.0859 0.126 0.0472 23.97%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.14 0.075 0.08 0.12 0.17 0.23 -
P/RPS 2.94 1.34 1.35 1.74 1.51 4.04 2.65 1.74%
P/EPS -1,237.20 19.71 -30.00 16.00 -44.62 65.14 230.00 -
EY -0.08 5.07 -3.33 6.25 -2.24 1.54 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.36 0.38 0.57 0.85 1.21 -8.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 22/02/11 23/02/10 -
Price 0.175 0.18 0.105 0.065 0.12 0.18 0.14 -
P/RPS 2.70 1.73 1.89 1.41 1.51 4.28 1.62 8.88%
P/EPS -1,139.53 25.35 -42.00 13.00 -44.62 68.97 140.00 -
EY -0.09 3.95 -2.38 7.69 -2.24 1.45 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.50 0.31 0.57 0.90 0.74 -1.64%

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