[FRONTKN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.57%
YoY- 370.45%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 134,648 131,984 129,582 130,553 124,460 119,076 112,214 12.90%
PBT 9,151 9,498 12,364 19,411 20,842 10,826 11,456 -13.89%
Tax 587 1,335 538 -496 -4,262 -3,223 -2,962 -
NP 9,738 10,833 12,902 18,915 16,580 7,603 8,494 9.53%
-
NP to SH 10,151 11,172 13,107 18,851 16,453 7,132 8,020 16.99%
-
Tax Rate -6.41% -14.06% -4.35% 2.56% 20.45% 29.77% 25.86% -
Total Cost 124,910 121,151 116,680 111,638 107,880 111,473 103,720 13.18%
-
Net Worth 134,682 113,940 134,280 100,724 119,659 122,704 106,127 17.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 134,682 113,940 134,280 100,724 119,659 122,704 106,127 17.19%
NOSH 708,857 632,999 745,999 592,499 498,583 533,499 482,400 29.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.23% 8.21% 9.96% 14.49% 13.32% 6.38% 7.57% -
ROE 7.54% 9.81% 9.76% 18.72% 13.75% 5.81% 7.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.00 20.85 17.37 22.03 24.96 22.32 23.26 -12.60%
EPS 1.43 1.76 1.76 3.18 3.30 1.34 1.66 -9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.24 0.23 0.22 -9.30%
Adjusted Per Share Value based on latest NOSH - 592,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.50 8.34 8.18 8.25 7.86 7.52 7.09 12.84%
EPS 0.64 0.71 0.83 1.19 1.04 0.45 0.51 16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0851 0.072 0.0848 0.0636 0.0756 0.0775 0.067 17.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.28 0.24 0.24 0.57 0.61 0.50 -
P/RPS 1.16 1.34 1.38 1.09 2.28 2.73 2.15 -33.70%
P/EPS 15.36 15.86 13.66 7.54 17.27 45.63 30.07 -36.07%
EY 6.51 6.30 7.32 13.26 5.79 2.19 3.33 56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.56 1.33 1.41 2.38 2.65 2.27 -36.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 -
Price 0.20 0.24 0.31 0.25 0.30 0.58 0.62 -
P/RPS 1.05 1.15 1.78 1.13 1.20 2.60 2.67 -46.29%
P/EPS 13.97 13.60 17.64 7.86 9.09 43.39 37.29 -48.00%
EY 7.16 7.35 5.67 12.73 11.00 2.30 2.68 92.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.33 1.72 1.47 1.25 2.52 2.82 -48.21%

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