[FRONTKN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 179.91%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 71,253 33,897 137,231 103,010 67,354 30,590 130,553 -33.28%
PBT 8,848 4,058 8,108 8,406 2,747 1,183 19,411 -40.85%
Tax -1,450 -512 -556 -1,088 -317 78 -496 104.85%
NP 7,398 3,546 7,552 7,318 2,430 1,261 18,915 -46.61%
-
NP to SH 7,383 3,581 8,115 7,720 2,758 1,492 18,851 -46.56%
-
Tax Rate 16.39% 12.62% 6.86% 12.94% 11.54% -6.59% 2.56% -
Total Cost 63,855 30,351 129,679 95,692 64,924 29,329 111,638 -31.16%
-
Net Worth 156,888 121,754 140,168 133,345 124,110 134,280 88,735 46.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 922 - - - - - - -
Div Payout % 12.50% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 156,888 121,754 140,168 133,345 124,110 134,280 88,735 46.36%
NOSH 922,874 716,200 737,727 701,818 689,499 745,999 521,972 46.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.38% 10.46% 5.50% 7.10% 3.61% 4.12% 14.49% -
ROE 4.71% 2.94% 5.79% 5.79% 2.22% 1.11% 21.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.72 4.73 18.60 14.68 9.77 4.10 25.01 -54.42%
EPS 0.80 0.50 1.10 1.10 0.40 0.20 2.70 -55.65%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.19 0.19 0.18 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 708,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.50 2.14 8.67 6.51 4.25 1.93 8.25 -33.31%
EPS 0.47 0.23 0.51 0.49 0.17 0.09 1.19 -46.26%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0769 0.0885 0.0842 0.0784 0.0848 0.056 46.45%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.14 0.23 0.22 0.28 0.24 0.24 -
P/RPS 1.68 2.96 1.24 1.50 2.87 5.85 0.96 45.36%
P/EPS 16.25 28.00 20.91 20.00 70.00 120.00 6.65 81.71%
EY 6.15 3.57 4.78 5.00 1.43 0.83 15.05 -45.02%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 1.21 1.16 1.56 1.33 1.41 -33.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.16 0.12 0.14 0.20 0.24 0.31 0.25 -
P/RPS 2.07 2.54 0.75 1.36 2.46 7.56 1.00 62.63%
P/EPS 20.00 24.00 12.73 18.18 60.00 155.00 6.92 103.29%
EY 5.00 4.17 7.86 5.50 1.67 0.65 14.45 -50.80%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.74 1.05 1.33 1.72 1.47 -25.83%

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