[FRONTKN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 86.91%
YoY- 279.24%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,764 30,590 31,638 32,992 34,362 31,561 25,545 27.49%
PBT 1,564 1,183 744 6,007 4,430 8,230 2,175 -19.75%
Tax -395 78 1,676 -24 -1,192 -956 -2,090 -67.10%
NP 1,169 1,261 2,420 5,983 3,238 7,274 85 474.94%
-
NP to SH 1,266 1,492 2,431 5,983 3,201 7,236 33 1040.01%
-
Tax Rate 25.26% -6.59% -225.27% 0.40% 26.91% 11.62% 96.09% -
Total Cost 35,595 29,329 29,218 27,009 31,124 24,287 25,460 25.05%
-
Net Worth 113,940 134,280 100,724 119,659 122,704 106,127 72,399 35.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 113,940 134,280 100,724 119,659 122,704 106,127 72,399 35.33%
NOSH 632,999 745,999 592,499 498,583 533,499 482,400 361,999 45.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.18% 4.12% 7.65% 18.13% 9.42% 23.05% 0.33% -
ROE 1.11% 1.11% 2.41% 5.00% 2.61% 6.82% 0.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.81 4.10 5.34 6.62 6.44 6.54 7.06 -12.19%
EPS 0.20 0.20 0.30 1.20 0.60 1.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.24 0.23 0.22 0.20 -6.78%
Adjusted Per Share Value based on latest NOSH - 498,583
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.32 1.93 2.00 2.08 2.17 1.99 1.61 27.60%
EPS 0.08 0.09 0.15 0.38 0.20 0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0848 0.0636 0.0756 0.0775 0.067 0.0457 35.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.24 0.24 0.57 0.61 0.50 0.67 -
P/RPS 4.82 5.85 4.49 8.61 9.47 7.64 9.49 -36.36%
P/EPS 140.00 120.00 58.49 47.50 101.67 33.33 7,349.70 -92.88%
EY 0.71 0.83 1.71 2.11 0.98 3.00 0.01 1619.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.33 1.41 2.38 2.65 2.27 3.35 -39.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 -
Price 0.24 0.31 0.25 0.30 0.58 0.62 0.57 -
P/RPS 4.13 7.56 4.68 4.53 9.01 9.48 8.08 -36.09%
P/EPS 120.00 155.00 60.93 25.00 96.67 41.33 6,252.73 -92.84%
EY 0.83 0.65 1.64 4.00 1.03 2.42 0.02 1101.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.72 1.47 1.25 2.52 2.82 2.85 -39.86%

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