[FRONTKN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.12%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 104,561 71,253 33,897 137,231 103,010 67,354 30,590 126.74%
PBT 10,842 8,848 4,058 8,108 8,406 2,747 1,183 337.35%
Tax -1,490 -1,450 -512 -556 -1,088 -317 78 -
NP 9,352 7,398 3,546 7,552 7,318 2,430 1,261 279.83%
-
NP to SH 9,376 7,383 3,581 8,115 7,720 2,758 1,492 240.15%
-
Tax Rate 13.74% 16.39% 12.62% 6.86% 12.94% 11.54% -6.59% -
Total Cost 95,209 63,855 30,351 129,679 95,692 64,924 29,329 119.08%
-
Net Worth 159,392 156,888 121,754 140,168 133,345 124,110 134,280 12.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 937 922 - - - - - -
Div Payout % 10.00% 12.50% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 159,392 156,888 121,754 140,168 133,345 124,110 134,280 12.09%
NOSH 937,600 922,874 716,200 737,727 701,818 689,499 745,999 16.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.94% 10.38% 10.46% 5.50% 7.10% 3.61% 4.12% -
ROE 5.88% 4.71% 2.94% 5.79% 5.79% 2.22% 1.11% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.15 7.72 4.73 18.60 14.68 9.77 4.10 94.71%
EPS 1.00 0.80 0.50 1.10 1.10 0.40 0.20 192.11%
DPS 0.10 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.19 0.19 0.18 0.18 -3.73%
Adjusted Per Share Value based on latest NOSH - 394,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.58 4.48 2.13 8.63 6.48 4.24 1.92 127.13%
EPS 0.59 0.46 0.23 0.51 0.49 0.17 0.09 249.87%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0987 0.0766 0.0882 0.0839 0.0781 0.0845 12.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.13 0.14 0.23 0.22 0.28 0.24 -
P/RPS 1.43 1.68 2.96 1.24 1.50 2.87 5.85 -60.87%
P/EPS 16.00 16.25 28.00 20.91 20.00 70.00 120.00 -73.86%
EY 6.25 6.15 3.57 4.78 5.00 1.43 0.83 283.70%
DY 0.63 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.82 1.21 1.16 1.56 1.33 -20.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.17 0.16 0.12 0.14 0.20 0.24 0.31 -
P/RPS 1.52 2.07 2.54 0.75 1.36 2.46 7.56 -65.64%
P/EPS 17.00 20.00 24.00 12.73 18.18 60.00 155.00 -77.05%
EY 5.88 5.00 4.17 7.86 5.50 1.67 0.65 333.57%
DY 0.59 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 0.71 0.74 1.05 1.33 1.72 -30.31%

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