[FRONTKN] YoY TTM 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- 75.45%
YoY- -102.82%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 332,467 226,179 174,356 189,683 176,241 141,258 131,984 16.63%
PBT 31,048 14,282 2,532 -537 9,535 14,205 9,498 21.81%
Tax -6,417 -5,529 84 725 -289 -1,393 1,335 -
NP 24,631 8,753 2,616 188 9,246 12,812 10,833 14.66%
-
NP to SH 18,511 5,479 945 -247 8,773 13,034 11,172 8.77%
-
Tax Rate 20.67% 38.71% -3.32% - 3.03% 9.81% -14.06% -
Total Cost 307,836 217,426 171,740 189,495 166,995 128,446 121,151 16.80%
-
Net Worth 272,601 217,311 0 201,599 220,499 161,584 113,940 15.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 1,015 950 - -
Div Payout % - - - - 11.58% 7.29% - -
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 272,601 217,311 0 201,599 220,499 161,584 113,940 15.64%
NOSH 1,053,435 987,777 1,013,000 959,999 1,050,000 950,499 632,999 8.85%
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 7.41% 3.87% 1.50% 0.10% 5.25% 9.07% 8.21% -
ROE 6.79% 2.52% 0.00% -0.12% 3.98% 8.07% 9.81% -
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 31.71 22.90 17.21 19.76 16.78 14.86 20.85 7.23%
EPS 1.77 0.55 0.09 -0.03 0.84 1.37 1.76 0.09%
DPS 0.00 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.26 0.22 0.00 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 20.92 14.23 10.97 11.93 11.09 8.89 8.30 16.64%
EPS 1.16 0.34 0.06 -0.02 0.55 0.82 0.70 8.77%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.1715 0.1367 0.00 0.1268 0.1387 0.1017 0.0717 15.63%
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 0.79 0.52 0.41 0.46 0.95 0.87 1.34 -8.42%
P/EPS 14.16 21.63 75.04 -349.80 19.15 9.48 15.86 -1.87%
EY 7.06 4.62 1.33 -0.29 5.22 10.55 6.30 1.91%
DY 0.00 0.00 0.00 0.00 0.60 0.77 0.00 -
P/NAPS 0.96 0.55 0.00 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 0.55 0.76 0.44 0.46 0.71 1.08 1.15 -11.56%
P/EPS 9.91 31.55 80.40 -349.80 14.36 11.67 13.60 -5.13%
EY 10.09 3.17 1.24 -0.29 6.96 8.57 7.35 5.42%
DY 0.00 0.00 0.00 0.00 0.81 0.62 0.00 -
P/NAPS 0.67 0.80 0.00 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