[FRONTKN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 100.15%
YoY- -28.08%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 130,553 124,460 119,076 112,214 105,351 112,158 106,687 14.33%
PBT 19,411 20,842 10,826 11,456 6,871 8,941 15,986 13.74%
Tax -496 -4,262 -3,223 -2,962 -2,467 -1,639 -3,212 -71.05%
NP 18,915 16,580 7,603 8,494 4,404 7,302 12,774 29.75%
-
NP to SH 18,851 16,453 7,132 8,020 4,007 6,896 12,654 30.28%
-
Tax Rate 2.56% 20.45% 29.77% 25.86% 35.90% 18.33% 20.09% -
Total Cost 111,638 107,880 111,473 103,720 100,947 104,856 93,913 12.15%
-
Net Worth 100,724 119,659 122,704 106,127 72,399 95,371 81,780 14.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 100,724 119,659 122,704 106,127 72,399 95,371 81,780 14.82%
NOSH 592,499 498,583 533,499 482,400 361,999 476,857 454,333 19.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.49% 13.32% 6.38% 7.57% 4.18% 6.51% 11.97% -
ROE 18.72% 13.75% 5.81% 7.56% 5.53% 7.23% 15.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.03 24.96 22.32 23.26 29.10 23.52 23.48 -4.14%
EPS 3.18 3.30 1.34 1.66 1.11 1.45 2.79 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.24 0.23 0.22 0.20 0.20 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 482,400
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.25 7.86 7.52 7.09 6.65 7.08 6.74 14.35%
EPS 1.19 1.04 0.45 0.51 0.25 0.44 0.80 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0636 0.0756 0.0775 0.067 0.0457 0.0602 0.0517 14.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.24 0.57 0.61 0.50 0.67 0.75 0.85 -
P/RPS 1.09 2.28 2.73 2.15 2.30 3.19 3.62 -54.91%
P/EPS 7.54 17.27 45.63 30.07 60.53 51.86 30.52 -60.46%
EY 13.26 5.79 2.19 3.33 1.65 1.93 3.28 152.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.38 2.65 2.27 3.35 3.75 4.72 -55.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 30/11/07 29/08/07 -
Price 0.25 0.30 0.58 0.62 0.57 0.69 0.68 -
P/RPS 1.13 1.20 2.60 2.67 1.96 2.93 2.90 -46.49%
P/EPS 7.86 9.09 43.39 37.29 51.49 47.71 24.41 -52.85%
EY 12.73 11.00 2.30 2.68 1.94 2.10 4.10 112.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.25 2.52 2.82 2.85 3.45 3.78 -46.56%

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