[FRONTKN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.43%
YoY- 183.3%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 142,506 134,708 131,846 104,396 35,976 0 -
PBT 17,696 5,494 25,320 17,410 6,622 -4 -
Tax -2,900 -634 -4,296 -2,784 -1,460 0 -
NP 14,796 4,860 21,024 14,626 5,162 -4 -
-
NP to SH 14,766 5,516 20,874 14,624 5,162 -4 -
-
Tax Rate 16.39% 11.54% 16.97% 15.99% 22.05% - -
Total Cost 127,710 129,848 110,822 89,770 30,814 4 694.94%
-
Net Worth 156,888 124,110 114,310 87,744 24,414 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,845 - - - - - -
Div Payout % 12.50% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 156,888 124,110 114,310 87,744 24,414 0 -
NOSH 922,874 689,499 497,000 487,466 174,391 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.38% 3.61% 15.95% 14.01% 14.35% 0.00% -
ROE 9.41% 4.44% 18.26% 16.67% 21.14% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.44 19.54 26.53 21.42 20.63 0.00 -
EPS 1.60 0.80 4.20 3.00 2.96 0.00 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.23 0.18 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 454,333
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.00 8.51 8.33 6.59 2.27 0.00 -
EPS 0.93 0.35 1.32 0.92 0.33 0.00 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0784 0.0722 0.0554 0.0154 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 0.13 0.28 0.61 0.85 0.00 0.00 -
P/RPS 0.84 1.43 2.30 3.97 0.00 0.00 -
P/EPS 8.13 35.00 14.52 28.33 0.00 0.00 -
EY 12.31 2.86 6.89 3.53 0.00 0.00 -
DY 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.56 2.65 4.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/10 27/08/09 28/08/08 29/08/07 30/08/06 - -
Price 0.16 0.24 0.58 0.68 0.37 0.00 -
P/RPS 1.04 1.23 2.19 3.18 1.79 0.00 -
P/EPS 10.00 30.00 13.81 22.67 12.50 0.00 -
EY 10.00 3.33 7.24 4.41 8.00 0.00 -
DY 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.33 2.52 3.78 2.64 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