[FRONTKN] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.01%
YoY- 18.78%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 195,433 176,424 191,931 166,990 140,666 129,582 112,214 9.68%
PBT 11,211 3,387 -1,581 14,148 10,979 12,364 11,456 -0.35%
Tax -5,588 574 1,218 -1,401 -850 538 -2,962 11.15%
NP 5,623 3,961 -363 12,747 10,129 12,902 8,494 -6.64%
-
NP to SH 3,246 2,264 -1,006 12,470 10,498 13,107 8,020 -13.98%
-
Tax Rate 49.84% -16.95% - 9.90% 7.74% -4.35% 25.86% -
Total Cost 189,810 172,463 192,294 154,243 130,537 116,680 103,720 10.59%
-
Net Worth 224,008 0 190,666 203,099 121,754 134,280 106,127 13.25%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 1,965 - - - -
Div Payout % - - - 15.77% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 224,008 0 190,666 203,099 121,754 134,280 106,127 13.25%
NOSH 1,018,222 1,013,000 953,333 1,015,499 716,200 745,999 482,400 13.25%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.88% 2.25% -0.19% 7.63% 7.20% 9.96% 7.57% -
ROE 1.45% 0.00% -0.53% 6.14% 8.62% 9.76% 7.56% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.19 17.42 20.13 16.44 19.64 17.37 23.26 -3.15%
EPS 0.32 0.22 -0.11 1.23 1.47 1.76 1.66 -23.98%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.22 0.00 0.20 0.20 0.17 0.18 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 1,015,499
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.30 11.10 12.08 10.51 8.85 8.15 7.06 9.68%
EPS 0.20 0.14 -0.06 0.78 0.66 0.82 0.50 -14.15%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.1409 0.00 0.12 0.1278 0.0766 0.0845 0.0668 13.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.105 0.06 0.12 0.19 0.14 0.24 0.50 -
P/RPS 0.55 0.34 0.60 1.16 0.71 1.38 2.15 -20.31%
P/EPS 32.94 26.85 -113.72 15.47 9.55 13.66 30.07 1.53%
EY 3.04 3.72 -0.88 6.46 10.47 7.32 3.33 -1.50%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.60 0.95 0.82 1.33 2.27 -22.80%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 21/05/13 21/05/12 24/05/11 26/05/10 28/05/09 22/05/08 -
Price 0.125 0.095 0.09 0.17 0.12 0.31 0.62 -
P/RPS 0.65 0.55 0.45 1.03 0.61 1.78 2.67 -20.97%
P/EPS 39.21 42.51 -85.29 13.84 8.19 17.64 37.29 0.83%
EY 2.55 2.35 -1.17 7.22 12.21 5.67 2.68 -0.82%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.45 0.85 0.71 1.72 2.82 -23.38%

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