[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -55.87%
YoY- 140.01%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 146,704 104,561 71,253 33,897 137,231 103,010 67,354 67.79%
PBT 13,104 10,842 8,848 4,058 8,108 8,406 2,747 182.57%
Tax -1,001 -1,490 -1,450 -512 -556 -1,088 -317 114.78%
NP 12,103 9,352 7,398 3,546 7,552 7,318 2,430 190.79%
-
NP to SH 11,989 9,376 7,383 3,581 8,115 7,720 2,758 165.64%
-
Tax Rate 7.64% 13.74% 16.39% 12.62% 6.86% 12.94% 11.54% -
Total Cost 134,601 95,209 63,855 30,351 129,679 95,692 64,924 62.37%
-
Net Worth 191,528 159,392 156,888 121,754 140,168 133,345 124,110 33.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 957 937 922 - - - - -
Div Payout % 7.99% 10.00% 12.50% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 191,528 159,392 156,888 121,754 140,168 133,345 124,110 33.43%
NOSH 957,642 937,600 922,874 716,200 737,727 701,818 689,499 24.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.25% 8.94% 10.38% 10.46% 5.50% 7.10% 3.61% -
ROE 6.26% 5.88% 4.71% 2.94% 5.79% 5.79% 2.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.32 11.15 7.72 4.73 18.60 14.68 9.77 34.86%
EPS 1.25 1.00 0.80 0.50 1.10 1.10 0.40 113.30%
DPS 0.10 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.17 0.17 0.19 0.19 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 716,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.27 6.60 4.50 2.14 8.67 6.51 4.25 67.94%
EPS 0.76 0.59 0.47 0.23 0.51 0.49 0.17 170.63%
DPS 0.06 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1007 0.0991 0.0769 0.0885 0.0842 0.0784 33.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.16 0.13 0.14 0.23 0.22 0.28 -
P/RPS 1.11 1.43 1.68 2.96 1.24 1.50 2.87 -46.82%
P/EPS 13.58 16.00 16.25 28.00 20.91 20.00 70.00 -66.38%
EY 7.36 6.25 6.15 3.57 4.78 5.00 1.43 197.21%
DY 0.59 0.63 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.76 0.82 1.21 1.16 1.56 -33.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 -
Price 0.18 0.17 0.16 0.12 0.14 0.20 0.24 -
P/RPS 1.17 1.52 2.07 2.54 0.75 1.36 2.46 -38.98%
P/EPS 14.38 17.00 20.00 24.00 12.73 18.18 60.00 -61.31%
EY 6.96 5.88 5.00 4.17 7.86 5.50 1.67 158.30%
DY 0.56 0.59 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.94 0.71 0.74 1.05 1.33 -22.86%

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