[FRONTKN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 100.99%
YoY- -98.87%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 32,992 34,362 31,561 25,545 27,608 27,500 24,698 21.22%
PBT 6,007 4,430 8,230 2,175 -4,009 5,060 3,645 39.39%
Tax -24 -1,192 -956 -2,090 1,015 -931 -461 -85.98%
NP 5,983 3,238 7,274 85 -2,994 4,129 3,184 52.10%
-
NP to SH 5,983 3,201 7,236 33 -3,338 4,089 3,223 50.87%
-
Tax Rate 0.40% 26.91% 11.62% 96.09% - 18.40% 12.65% -
Total Cost 27,009 31,124 24,287 25,460 30,602 23,371 21,514 16.32%
-
Net Worth 119,659 122,704 106,127 72,399 95,371 81,780 78,272 32.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 119,659 122,704 106,127 72,399 95,371 81,780 78,272 32.60%
NOSH 498,583 533,499 482,400 361,999 476,857 454,333 460,428 5.43%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.13% 9.42% 23.05% 0.33% -10.84% 15.01% 12.89% -
ROE 5.00% 2.61% 6.82% 0.05% -3.50% 5.00% 4.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.62 6.44 6.54 7.06 5.79 6.05 5.36 15.06%
EPS 1.20 0.60 1.50 0.00 -0.70 0.90 0.70 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.20 0.20 0.18 0.17 25.76%
Adjusted Per Share Value based on latest NOSH - 361,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.08 2.17 1.99 1.61 1.74 1.74 1.56 21.07%
EPS 0.38 0.20 0.46 0.00 -0.21 0.26 0.20 53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.0775 0.067 0.0457 0.0602 0.0517 0.0494 32.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.57 0.61 0.50 0.67 0.75 0.85 0.76 -
P/RPS 8.61 9.47 7.64 9.49 12.95 14.04 14.17 -28.19%
P/EPS 47.50 101.67 33.33 7,349.70 -107.14 94.44 108.57 -42.28%
EY 2.11 0.98 3.00 0.01 -0.93 1.06 0.92 73.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.65 2.27 3.35 3.75 4.72 4.47 -34.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 22/05/08 29/02/08 30/11/07 29/08/07 01/06/07 -
Price 0.30 0.58 0.62 0.57 0.69 0.68 0.81 -
P/RPS 4.53 9.01 9.48 8.08 11.92 11.23 15.10 -55.08%
P/EPS 25.00 96.67 41.33 6,252.73 -98.57 75.56 115.71 -63.89%
EY 4.00 1.03 2.42 0.02 -1.01 1.32 0.86 177.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.52 2.82 2.85 3.45 3.78 4.76 -58.89%

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