[FRONTKN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.17%
YoY- 200.32%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 54,183 42,143 33,308 37,356 33,897 34,221 35,656 32.21%
PBT 5,102 2,262 1,994 4,790 4,058 -298 5,660 -6.69%
Tax -912 489 -40 -938 -512 532 -772 11.76%
NP 4,190 2,751 1,954 3,852 3,546 234 4,888 -9.77%
-
NP to SH 4,062 2,613 1,993 3,802 3,581 395 4,962 -12.50%
-
Tax Rate 17.88% -21.62% 2.01% 19.58% 12.62% - 13.64% -
Total Cost 49,993 39,392 31,354 33,504 30,351 33,987 30,768 38.25%
-
Net Worth 203,099 200,250 169,404 161,584 121,754 75,049 134,682 31.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,015 - - 950 - - - -
Div Payout % 25.00% - - 25.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 203,099 200,250 169,404 161,584 121,754 75,049 134,682 31.53%
NOSH 1,015,499 1,001,250 996,499 950,499 716,200 394,999 708,857 27.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.73% 6.53% 5.87% 10.31% 10.46% 0.68% 13.71% -
ROE 2.00% 1.30% 1.18% 2.35% 2.94% 0.53% 3.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.34 4.21 3.34 3.93 4.73 8.66 5.03 4.07%
EPS 0.40 0.27 0.20 0.40 0.50 0.10 0.70 -31.16%
DPS 0.10 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.17 0.17 0.17 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 950,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.42 2.66 2.10 2.36 2.14 2.16 2.25 32.23%
EPS 0.26 0.17 0.13 0.24 0.23 0.02 0.31 -11.07%
DPS 0.06 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.1283 0.1265 0.107 0.1021 0.0769 0.0474 0.0851 31.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.17 0.16 0.13 0.14 0.23 0.22 -
P/RPS 3.56 4.04 4.79 3.31 2.96 2.65 4.37 -12.78%
P/EPS 47.50 65.14 80.00 32.50 28.00 230.00 31.43 31.72%
EY 2.11 1.54 1.25 3.08 3.57 0.43 3.18 -23.94%
DY 0.53 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 0.94 0.76 0.82 1.21 1.16 -12.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 -
Price 0.17 0.18 0.17 0.16 0.12 0.14 0.20 -
P/RPS 3.19 4.28 5.09 4.07 2.54 1.62 3.98 -13.72%
P/EPS 42.50 68.97 85.00 40.00 24.00 140.00 28.57 30.34%
EY 2.35 1.45 1.18 2.50 4.17 0.71 3.50 -23.34%
DY 0.59 0.00 0.00 0.63 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.00 0.94 0.71 0.74 1.05 -13.15%

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