[FRONTKN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -15.34%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 181,613 179,252 195,196 139,414 137,346 131,886 106,409 9.30%
PBT 4,522 -744 8,413 14,456 11,208 24,889 6,260 -5.27%
Tax -2,301 -1,180 -1,482 -1,986 -1,450 -2,896 -501 28.89%
NP 2,221 -1,924 6,930 12,469 9,757 21,993 5,758 -14.66%
-
NP to SH 169 -1,672 5,642 12,501 10,293 21,893 5,297 -43.65%
-
Tax Rate 50.88% - 17.62% 13.74% 12.94% 11.64% 8.00% -
Total Cost 179,392 181,176 188,265 126,945 127,589 109,893 100,650 10.10%
-
Net Worth 279,399 215,399 211,599 159,391 133,345 119,418 99,324 18.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 1,343 1,250 - - - -
Div Payout % - - 23.81% 10.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 279,399 215,399 211,599 159,391 133,345 119,418 99,324 18.79%
NOSH 1,269,997 1,025,714 1,007,618 937,599 701,818 497,575 496,624 16.92%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.22% -1.07% 3.55% 8.94% 7.10% 16.68% 5.41% -
ROE 0.06% -0.78% 2.67% 7.84% 7.72% 18.33% 5.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.30 17.48 19.37 14.87 19.57 26.51 21.43 -6.51%
EPS 0.01 0.00 0.56 1.33 1.47 4.40 1.07 -54.07%
DPS 0.00 0.00 0.13 0.13 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.17 0.19 0.24 0.20 1.59%
Adjusted Per Share Value based on latest NOSH - 996,499
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.43 11.28 12.28 8.77 8.64 8.30 6.69 9.32%
EPS 0.01 -0.11 0.36 0.79 0.65 1.38 0.33 -44.13%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 0.00 -
NAPS 0.1758 0.1355 0.1331 0.1003 0.0839 0.0751 0.0625 18.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.09 0.09 0.10 0.16 0.22 0.57 0.75 -
P/RPS 0.63 0.51 0.52 1.08 1.12 2.15 3.50 -24.83%
P/EPS 675.00 -55.21 17.86 12.00 15.00 12.95 70.31 45.73%
EY 0.15 -1.81 5.60 8.33 6.67 7.72 1.42 -31.22%
DY 0.00 0.00 1.33 0.83 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.48 0.94 1.16 2.38 3.75 -30.82%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 29/11/11 29/11/10 25/11/09 28/11/08 30/11/07 -
Price 0.075 0.08 0.12 0.17 0.20 0.30 0.69 -
P/RPS 0.52 0.46 0.62 1.14 1.02 1.13 3.22 -26.18%
P/EPS 562.50 -49.08 21.43 12.75 13.64 6.82 64.69 43.35%
EY 0.18 -2.04 4.67 7.84 7.33 14.67 1.55 -30.12%
DY 0.00 0.00 1.11 0.78 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.57 1.00 1.05 1.25 3.45 -32.01%

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