[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -7.57%
YoY- -73.57%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 135,588 137,231 137,346 134,708 122,360 130,553 131,886 1.86%
PBT 16,232 8,108 11,208 5,494 4,732 19,411 24,889 -24.81%
Tax -2,048 -556 -1,450 -634 312 -496 -2,896 -20.64%
NP 14,184 7,552 9,757 4,860 5,044 18,915 21,993 -25.37%
-
NP to SH 14,324 8,115 10,293 5,516 5,968 18,851 21,893 -24.65%
-
Tax Rate 12.62% 6.86% 12.94% 11.54% -6.59% 2.56% 11.64% -
Total Cost 121,404 129,679 127,589 129,848 117,316 111,638 109,893 6.87%
-
Net Worth 121,754 140,168 133,345 124,110 134,280 88,735 119,418 1.30%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,754 140,168 133,345 124,110 134,280 88,735 119,418 1.30%
NOSH 716,200 737,727 701,818 689,499 745,999 521,972 497,575 27.51%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.46% 5.50% 7.10% 3.61% 4.12% 14.49% 16.68% -
ROE 11.76% 5.79% 7.72% 4.44% 4.44% 21.24% 18.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.93 18.60 19.57 19.54 16.40 25.01 26.51 -20.12%
EPS 2.00 1.10 1.47 0.80 0.80 2.70 4.40 -40.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.19 0.18 0.18 0.17 0.24 -20.55%
Adjusted Per Share Value based on latest NOSH - 632,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.53 8.63 8.64 8.48 7.70 8.21 8.30 1.84%
EPS 0.90 0.51 0.65 0.35 0.38 1.19 1.38 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0882 0.0839 0.0781 0.0845 0.0558 0.0751 1.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.14 0.23 0.22 0.28 0.24 0.24 0.57 -
P/RPS 0.74 1.24 1.12 1.43 1.46 0.96 2.15 -50.91%
P/EPS 7.00 20.91 15.00 35.00 30.00 6.65 12.95 -33.66%
EY 14.29 4.78 6.67 2.86 3.33 15.05 7.72 50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.21 1.16 1.56 1.33 1.41 2.38 -50.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.12 0.14 0.20 0.24 0.31 0.25 0.30 -
P/RPS 0.63 0.75 1.02 1.23 1.89 1.00 1.13 -32.28%
P/EPS 6.00 12.73 13.64 30.00 38.75 6.92 6.82 -8.19%
EY 16.67 7.86 7.33 3.33 2.58 14.45 14.67 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 1.05 1.33 1.72 1.47 1.25 -31.43%

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