[FRONTKN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 291.94%
YoY- -17.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,356 33,897 34,221 35,656 36,764 30,590 31,638 11.74%
PBT 4,790 4,058 -298 5,660 1,564 1,183 744 247.26%
Tax -938 -512 532 -772 -395 78 1,676 -
NP 3,852 3,546 234 4,888 1,169 1,261 2,420 36.44%
-
NP to SH 3,802 3,581 395 4,962 1,266 1,492 2,431 34.84%
-
Tax Rate 19.58% 12.62% - 13.64% 25.26% -6.59% -225.27% -
Total Cost 33,504 30,351 33,987 30,768 35,595 29,329 29,218 9.58%
-
Net Worth 161,584 121,754 75,049 134,682 113,940 134,280 100,724 37.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 950 - - - - - - -
Div Payout % 25.00% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 161,584 121,754 75,049 134,682 113,940 134,280 100,724 37.15%
NOSH 950,499 716,200 394,999 708,857 632,999 745,999 592,499 37.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.31% 10.46% 0.68% 13.71% 3.18% 4.12% 7.65% -
ROE 2.35% 2.94% 0.53% 3.68% 1.11% 1.11% 2.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.93 4.73 8.66 5.03 5.81 4.10 5.34 -18.53%
EPS 0.40 0.50 0.10 0.70 0.20 0.20 0.30 21.20%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.19 0.19 0.18 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 708,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.36 2.14 2.16 2.25 2.32 1.93 2.00 11.69%
EPS 0.24 0.23 0.02 0.31 0.08 0.09 0.15 36.91%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.0769 0.0474 0.0851 0.072 0.0848 0.0636 37.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.14 0.23 0.22 0.28 0.24 0.24 -
P/RPS 3.31 2.96 2.65 4.37 4.82 5.85 4.49 -18.43%
P/EPS 32.50 28.00 230.00 31.43 140.00 120.00 58.49 -32.48%
EY 3.08 3.57 0.43 3.18 0.71 0.83 1.71 48.19%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 1.21 1.16 1.56 1.33 1.41 -33.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.16 0.12 0.14 0.20 0.24 0.31 0.25 -
P/RPS 4.07 2.54 1.62 3.98 4.13 7.56 4.68 -8.91%
P/EPS 40.00 24.00 140.00 28.57 120.00 155.00 60.93 -24.52%
EY 2.50 4.17 0.71 3.50 0.83 0.65 1.64 32.55%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.74 1.05 1.33 1.72 1.47 -25.83%

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