[FRONTKN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 181,035 198,123 146,704 137,231 130,553 105,352 72,478 16.46%
PBT 3,239 2,999 13,104 8,108 19,411 6,870 10,592 -17.90%
Tax 927 485 -1,001 -556 -496 -2,466 -2,599 -
NP 4,166 3,484 12,103 7,552 18,915 4,404 7,993 -10.28%
-
NP to SH 3,811 2,484 11,989 8,115 18,851 4,006 7,923 -11.47%
-
Tax Rate -28.62% -16.17% 7.64% 6.86% 2.56% 35.90% 24.54% -
Total Cost 176,869 194,639 134,601 129,679 111,638 100,948 64,485 18.29%
-
Net Worth 210,607 206,249 191,528 140,168 88,735 103,200 56,121 24.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 982 957 - - - - -
Div Payout % - 39.54% 7.99% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 210,607 206,249 191,528 140,168 88,735 103,200 56,121 24.63%
NOSH 1,002,894 982,142 957,642 737,727 521,972 516,000 330,124 20.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.30% 1.76% 8.25% 5.50% 14.49% 4.18% 11.03% -
ROE 1.81% 1.20% 6.26% 5.79% 21.24% 3.88% 14.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.05 20.17 15.32 18.60 25.01 20.42 21.95 -3.20%
EPS 0.38 0.25 1.25 1.10 2.70 0.80 2.40 -26.42%
DPS 0.00 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.19 0.17 0.20 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 394,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.43 12.51 9.27 8.67 8.25 6.65 4.58 16.44%
EPS 0.24 0.16 0.76 0.51 1.19 0.25 0.50 -11.50%
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.1303 0.121 0.0885 0.056 0.0652 0.0354 24.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.12 0.17 0.23 0.24 0.67 0.88 -
P/RPS 0.44 0.59 1.11 1.24 0.96 3.28 4.01 -30.78%
P/EPS 21.05 47.45 13.58 20.91 6.65 86.30 36.67 -8.82%
EY 4.75 2.11 7.36 4.78 15.05 1.16 2.73 9.66%
DY 0.00 0.83 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.85 1.21 1.41 3.35 5.18 -35.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 22/02/11 23/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.065 0.12 0.18 0.14 0.25 0.57 0.82 -
P/RPS 0.36 0.59 1.17 0.75 1.00 2.79 3.73 -32.24%
P/EPS 17.11 47.45 14.38 12.73 6.92 73.42 34.17 -10.87%
EY 5.85 2.11 6.96 7.86 14.45 1.36 2.93 12.20%
DY 0.00 0.83 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.90 0.74 1.47 2.85 4.82 -36.67%

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