[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 57.32%
YoY- 313.29%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 67,354 30,590 130,553 98,915 65,923 31,561 105,352 -25.80%
PBT 2,747 1,183 19,411 18,667 12,660 8,230 6,870 -45.75%
Tax -317 78 -496 -2,172 -2,148 -956 -2,466 -74.56%
NP 2,430 1,261 18,915 16,495 10,512 7,274 4,404 -32.75%
-
NP to SH 2,758 1,492 18,851 16,420 10,437 7,236 4,006 -22.04%
-
Tax Rate 11.54% -6.59% 2.56% 11.64% 16.97% 11.62% 35.90% -
Total Cost 64,924 29,329 111,638 82,420 55,411 24,287 100,948 -25.51%
-
Net Worth 124,110 134,280 88,735 119,418 114,310 106,127 103,200 13.10%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,110 134,280 88,735 119,418 114,310 106,127 103,200 13.10%
NOSH 689,499 745,999 521,972 497,575 497,000 482,400 516,000 21.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.61% 4.12% 14.49% 16.68% 15.95% 23.05% 4.18% -
ROE 2.22% 1.11% 21.24% 13.75% 9.13% 6.82% 3.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.77 4.10 25.01 19.88 13.26 6.54 20.42 -38.85%
EPS 0.40 0.20 2.70 3.30 2.10 1.50 0.80 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.24 0.23 0.22 0.20 -6.78%
Adjusted Per Share Value based on latest NOSH - 498,583
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.25 1.93 8.25 6.25 4.16 1.99 6.65 -25.82%
EPS 0.17 0.09 1.19 1.04 0.66 0.46 0.25 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0848 0.056 0.0754 0.0722 0.067 0.0652 13.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.24 0.24 0.57 0.61 0.50 0.67 -
P/RPS 2.87 5.85 0.96 2.87 4.60 7.64 3.28 -8.52%
P/EPS 70.00 120.00 6.65 17.27 29.05 33.33 86.30 -13.03%
EY 1.43 0.83 15.05 5.79 3.44 3.00 1.16 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.33 1.41 2.38 2.65 2.27 3.35 -39.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 -
Price 0.24 0.31 0.25 0.30 0.58 0.62 0.57 -
P/RPS 2.46 7.56 1.00 1.51 4.37 9.48 2.79 -8.05%
P/EPS 60.00 155.00 6.92 9.09 27.62 41.33 73.42 -12.60%
EY 1.67 0.65 14.45 11.00 3.62 2.42 1.36 14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.72 1.47 1.25 2.52 2.82 2.85 -39.86%

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