[FRONTKN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 76.51%
YoY- 140.01%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 173,520 191,964 216,732 135,588 122,360 126,244 98,792 9.83%
PBT 2,684 2,088 20,408 16,232 4,732 32,920 14,580 -24.55%
Tax -2,168 -716 -3,648 -2,048 312 -3,824 -1,844 2.73%
NP 516 1,372 16,760 14,184 5,044 29,096 12,736 -41.36%
-
NP to SH -3,936 2,288 16,248 14,324 5,968 28,944 12,892 -
-
Tax Rate 80.77% 34.29% 17.88% 12.62% -6.59% 11.62% 12.65% -
Total Cost 173,004 190,592 199,972 121,404 117,316 97,148 86,056 12.33%
-
Net Worth 210,607 190,666 203,099 121,754 134,280 106,127 78,272 17.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 4,061 - - - - -
Div Payout % - - 25.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 210,607 190,666 203,099 121,754 134,280 106,127 78,272 17.91%
NOSH 1,002,894 953,333 1,015,499 716,200 745,999 482,400 460,428 13.84%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.30% 0.71% 7.73% 10.46% 4.12% 23.05% 12.89% -
ROE -1.87% 1.20% 8.00% 11.76% 4.44% 27.27% 16.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.30 20.14 21.34 18.93 16.40 26.17 21.46 -3.52%
EPS 0.00 0.24 1.60 2.00 0.80 6.00 2.80 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.17 0.18 0.22 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 716,200
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.92 12.08 13.64 8.53 7.70 7.94 6.22 9.82%
EPS -0.25 0.14 1.02 0.90 0.38 1.82 0.81 -
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1325 0.12 0.1278 0.0766 0.0845 0.0668 0.0492 17.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.06 0.12 0.19 0.14 0.24 0.50 0.76 -
P/RPS 0.35 0.60 0.89 0.74 1.46 1.91 3.54 -31.97%
P/EPS -15.29 50.00 11.87 7.00 30.00 8.33 27.14 -
EY -6.54 2.00 8.42 14.29 3.33 12.00 3.68 -
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.60 0.95 0.82 1.33 2.27 4.47 -36.58%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 21/05/12 24/05/11 26/05/10 28/05/09 22/05/08 01/06/07 -
Price 0.095 0.09 0.17 0.12 0.31 0.62 0.81 -
P/RPS 0.55 0.45 0.80 0.63 1.89 2.37 3.78 -27.45%
P/EPS -24.21 37.50 10.62 6.00 38.75 10.33 28.93 -
EY -4.13 2.67 9.41 16.67 2.58 9.68 3.46 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.85 0.71 1.72 2.82 4.76 -32.48%

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