[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -45.66%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 65,923 31,561 105,352 79,807 52,198 24,698 72,478 -6.12%
PBT 12,660 8,230 6,870 4,695 8,705 3,645 10,592 12.63%
Tax -2,148 -956 -2,466 -376 -1,392 -461 -2,599 -11.94%
NP 10,512 7,274 4,404 4,319 7,313 3,184 7,993 20.05%
-
NP to SH 10,437 7,236 4,006 3,973 7,312 3,223 7,923 20.18%
-
Tax Rate 16.97% 11.62% 35.90% 8.01% 15.99% 12.65% 24.54% -
Total Cost 55,411 24,287 100,948 75,488 44,885 21,514 64,485 -9.62%
-
Net Worth 114,310 106,127 103,200 99,324 87,744 78,272 56,121 60.75%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 114,310 106,127 103,200 99,324 87,744 78,272 56,121 60.75%
NOSH 497,000 482,400 516,000 496,624 487,466 460,428 330,124 31.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.95% 23.05% 4.18% 5.41% 14.01% 12.89% 11.03% -
ROE 9.13% 6.82% 3.88% 4.00% 8.33% 4.12% 14.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.26 6.54 20.42 16.07 10.71 5.36 21.95 -28.56%
EPS 2.10 1.50 0.80 0.80 1.50 0.70 2.40 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.20 0.20 0.18 0.17 0.17 22.34%
Adjusted Per Share Value based on latest NOSH - 476,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.15 1.99 6.63 5.02 3.28 1.55 4.56 -6.09%
EPS 0.66 0.46 0.25 0.25 0.46 0.20 0.50 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0668 0.0649 0.0625 0.0552 0.0492 0.0353 60.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.50 0.67 0.75 0.85 0.76 0.88 -
P/RPS 4.60 7.64 3.28 4.67 7.94 14.17 4.01 9.59%
P/EPS 29.05 33.33 86.30 93.75 56.67 108.57 36.67 -14.39%
EY 3.44 3.00 1.16 1.07 1.76 0.92 2.73 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.27 3.35 3.75 4.72 4.47 5.18 -36.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 29/02/08 30/11/07 29/08/07 01/06/07 28/02/07 -
Price 0.58 0.62 0.57 0.69 0.68 0.81 0.82 -
P/RPS 4.37 9.48 2.79 4.29 6.35 15.10 3.73 11.14%
P/EPS 27.62 41.33 73.42 86.25 45.33 115.71 34.17 -13.23%
EY 3.62 2.42 1.36 1.16 2.21 0.86 2.93 15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.82 2.85 3.45 3.78 4.76 4.82 -35.12%

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