[FRONTKN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 40.74%
YoY- 139487.5%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 105,351 112,158 106,687 97,175 72,477 40,125 17,988 223.87%
PBT 6,871 8,941 15,986 14,242 10,592 6,346 3,309 62.54%
Tax -2,467 -1,639 -3,212 -3,060 -2,599 -1,337 -779 115.20%
NP 4,404 7,302 12,774 11,182 7,993 5,009 2,530 44.55%
-
NP to SH 4,007 6,896 12,654 11,151 7,923 5,000 2,579 34.03%
-
Tax Rate 35.90% 18.33% 20.09% 21.49% 24.54% 21.07% 23.54% -
Total Cost 100,947 104,856 93,913 85,993 64,484 35,116 15,458 248.18%
-
Net Worth 72,399 95,371 81,780 78,272 82,789 77,439 24,462 105.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 72,399 95,371 81,780 78,272 82,789 77,439 24,462 105.73%
NOSH 361,999 476,857 454,333 460,428 486,999 484,000 174,729 62.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.18% 6.51% 11.97% 11.51% 11.03% 12.48% 14.06% -
ROE 5.53% 7.23% 15.47% 14.25% 9.57% 6.46% 10.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.10 23.52 23.48 21.11 14.88 8.29 10.29 99.60%
EPS 1.11 1.45 2.79 2.42 1.63 1.03 1.48 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.17 0.17 0.16 0.14 26.76%
Adjusted Per Share Value based on latest NOSH - 460,428
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.63 7.06 6.71 6.11 4.56 2.52 1.13 224.25%
EPS 0.25 0.43 0.80 0.70 0.50 0.31 0.16 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.06 0.0515 0.0492 0.0521 0.0487 0.0154 105.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.67 0.75 0.85 0.76 0.88 0.38 0.00 -
P/RPS 2.30 3.19 3.62 3.60 5.91 4.58 0.00 -
P/EPS 60.53 51.86 30.52 31.38 54.09 36.78 0.00 -
EY 1.65 1.93 3.28 3.19 1.85 2.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.75 4.72 4.47 5.18 2.38 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 01/06/07 28/02/07 - - -
Price 0.57 0.69 0.68 0.81 0.82 0.00 0.00 -
P/RPS 1.96 2.93 2.90 3.84 5.51 0.00 0.00 -
P/EPS 51.49 47.71 24.41 33.45 50.40 0.00 0.00 -
EY 1.94 2.10 4.10 2.99 1.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 3.45 3.78 4.76 4.82 0.00 0.00 -

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