[FRONTKN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -140.5%
YoY- -108.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 338,861 195,433 176,424 191,931 166,990 140,666 129,582 17.36%
PBT 32,930 11,211 3,387 -1,581 14,148 10,979 12,364 17.72%
Tax -6,643 -5,588 574 1,218 -1,401 -850 538 -
NP 26,287 5,623 3,961 -363 12,747 10,129 12,902 12.58%
-
NP to SH 21,012 3,246 2,264 -1,006 12,470 10,498 13,107 8.17%
-
Tax Rate 20.17% 49.84% -16.95% - 9.90% 7.74% -4.35% -
Total Cost 312,574 189,810 172,463 192,294 154,243 130,537 116,680 17.84%
-
Net Worth 255,039 224,008 0 190,666 203,099 121,754 134,280 11.27%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 1,965 - - -
Div Payout % - - - - 15.77% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 255,039 224,008 0 190,666 203,099 121,754 134,280 11.27%
NOSH 1,053,435 1,018,222 1,013,000 953,333 1,015,499 716,200 745,999 5.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.76% 2.88% 2.25% -0.19% 7.63% 7.20% 9.96% -
ROE 8.24% 1.45% 0.00% -0.53% 6.14% 8.62% 9.76% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.22 19.19 17.42 20.13 16.44 19.64 17.37 11.40%
EPS 2.06 0.32 0.22 -0.11 1.23 1.47 1.76 2.65%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.25 0.22 0.00 0.20 0.20 0.17 0.18 5.62%
Adjusted Per Share Value based on latest NOSH - 953,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.32 12.30 11.10 12.08 10.51 8.85 8.15 17.37%
EPS 1.32 0.20 0.14 -0.06 0.78 0.66 0.82 8.25%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.1605 0.1409 0.00 0.12 0.1278 0.0766 0.0845 11.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.18 0.105 0.06 0.12 0.19 0.14 0.24 -
P/RPS 0.54 0.55 0.34 0.60 1.16 0.71 1.38 -14.47%
P/EPS 8.74 32.94 26.85 -113.72 15.47 9.55 13.66 -7.16%
EY 11.44 3.04 3.72 -0.88 6.46 10.47 7.32 7.72%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 0.72 0.48 0.00 0.60 0.95 0.82 1.33 -9.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 20/05/14 21/05/13 21/05/12 24/05/11 26/05/10 28/05/09 -
Price 0.255 0.125 0.095 0.09 0.17 0.12 0.31 -
P/RPS 0.77 0.65 0.55 0.45 1.03 0.61 1.78 -13.02%
P/EPS 12.38 39.21 42.51 -85.29 13.84 8.19 17.64 -5.72%
EY 8.08 2.55 2.35 -1.17 7.22 12.21 5.67 6.07%
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 1.02 0.57 0.00 0.45 0.85 0.71 1.72 -8.33%

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