[FRONTKN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.34%
YoY- -79.38%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,231 137,346 134,708 122,360 130,553 131,886 131,846 2.69%
PBT 8,108 11,208 5,494 4,732 19,411 24,889 25,320 -53.09%
Tax -556 -1,450 -634 312 -496 -2,896 -4,296 -74.31%
NP 7,552 9,757 4,860 5,044 18,915 21,993 21,024 -49.37%
-
NP to SH 8,115 10,293 5,516 5,968 18,851 21,893 20,874 -46.64%
-
Tax Rate 6.86% 12.94% 11.54% -6.59% 2.56% 11.64% 16.97% -
Total Cost 129,679 127,589 129,848 117,316 111,638 109,893 110,822 11.01%
-
Net Worth 140,168 133,345 124,110 134,280 88,735 119,418 114,310 14.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 140,168 133,345 124,110 134,280 88,735 119,418 114,310 14.52%
NOSH 737,727 701,818 689,499 745,999 521,972 497,575 497,000 30.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.50% 7.10% 3.61% 4.12% 14.49% 16.68% 15.95% -
ROE 5.79% 7.72% 4.44% 4.44% 21.24% 18.33% 18.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.60 19.57 19.54 16.40 25.01 26.51 26.53 -21.02%
EPS 1.10 1.47 0.80 0.80 2.70 4.40 4.20 -58.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.17 0.24 0.23 -11.92%
Adjusted Per Share Value based on latest NOSH - 745,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.67 8.68 8.51 7.73 8.25 8.33 8.33 2.69%
EPS 0.51 0.65 0.35 0.38 1.19 1.38 1.32 -46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0842 0.0784 0.0848 0.056 0.0754 0.0722 14.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.23 0.22 0.28 0.24 0.24 0.57 0.61 -
P/RPS 1.24 1.12 1.43 1.46 0.96 2.15 2.30 -33.68%
P/EPS 20.91 15.00 35.00 30.00 6.65 12.95 14.52 27.43%
EY 4.78 6.67 2.86 3.33 15.05 7.72 6.89 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.16 1.56 1.33 1.41 2.38 2.65 -40.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.14 0.20 0.24 0.31 0.25 0.30 0.58 -
P/RPS 0.75 1.02 1.23 1.89 1.00 1.13 2.19 -50.95%
P/EPS 12.73 13.64 30.00 38.75 6.92 6.82 13.81 -5.26%
EY 7.86 7.33 3.33 2.58 14.45 14.67 7.24 5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.05 1.33 1.72 1.47 1.25 2.52 -55.72%

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