[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.81%
YoY- 370.57%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,010 67,354 30,590 130,553 98,915 65,923 31,561 119.87%
PBT 8,406 2,747 1,183 19,411 18,667 12,660 8,230 1.41%
Tax -1,088 -317 78 -496 -2,172 -2,148 -956 8.99%
NP 7,318 2,430 1,261 18,915 16,495 10,512 7,274 0.40%
-
NP to SH 7,720 2,758 1,492 18,851 16,420 10,437 7,236 4.40%
-
Tax Rate 12.94% 11.54% -6.59% 2.56% 11.64% 16.97% 11.62% -
Total Cost 95,692 64,924 29,329 111,638 82,420 55,411 24,287 149.25%
-
Net Worth 133,345 124,110 134,280 88,735 119,418 114,310 106,127 16.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 133,345 124,110 134,280 88,735 119,418 114,310 106,127 16.42%
NOSH 701,818 689,499 745,999 521,972 497,575 497,000 482,400 28.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.10% 3.61% 4.12% 14.49% 16.68% 15.95% 23.05% -
ROE 5.79% 2.22% 1.11% 21.24% 13.75% 9.13% 6.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.68 9.77 4.10 25.01 19.88 13.26 6.54 71.35%
EPS 1.10 0.40 0.20 2.70 3.30 2.10 1.50 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.24 0.23 0.22 -9.30%
Adjusted Per Share Value based on latest NOSH - 592,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.51 4.25 1.93 8.25 6.25 4.16 1.99 120.21%
EPS 0.49 0.17 0.09 1.19 1.04 0.66 0.46 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0784 0.0848 0.056 0.0754 0.0722 0.067 16.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.28 0.24 0.24 0.57 0.61 0.50 -
P/RPS 1.50 2.87 5.85 0.96 2.87 4.60 7.64 -66.18%
P/EPS 20.00 70.00 120.00 6.65 17.27 29.05 33.33 -28.83%
EY 5.00 1.43 0.83 15.05 5.79 3.44 3.00 40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.56 1.33 1.41 2.38 2.65 2.27 -36.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 -
Price 0.20 0.24 0.31 0.25 0.30 0.58 0.62 -
P/RPS 1.36 2.46 7.56 1.00 1.51 4.37 9.48 -72.56%
P/EPS 18.18 60.00 155.00 6.92 9.09 27.62 41.33 -42.13%
EY 5.50 1.67 0.65 14.45 11.00 3.62 2.42 72.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.33 1.72 1.47 1.25 2.52 2.82 -48.21%

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