[FRONTKN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 179.91%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 134,439 146,397 104,561 103,010 98,915 79,807 40,125 22.30%
PBT -558 6,310 10,842 8,406 18,667 4,695 6,347 -
Tax -885 -1,112 -1,490 -1,088 -2,172 -376 -1,337 -6.63%
NP -1,443 5,198 9,352 7,318 16,495 4,319 5,010 -
-
NP to SH -1,254 4,232 9,376 7,720 16,420 3,973 5,001 -
-
Tax Rate - 17.62% 13.74% 12.94% 11.64% 8.01% 21.07% -
Total Cost 135,882 141,199 95,209 95,692 82,420 75,488 35,115 25.27%
-
Net Worth 215,399 211,599 159,392 133,345 119,418 99,324 44,453 30.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,007 937 - - - - -
Div Payout % - 23.81% 10.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 215,399 211,599 159,392 133,345 119,418 99,324 44,453 30.05%
NOSH 1,025,714 1,007,619 937,600 701,818 497,575 496,624 277,833 24.29%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.07% 3.55% 8.94% 7.10% 16.68% 5.41% 12.49% -
ROE -0.58% 2.00% 5.88% 5.79% 13.75% 4.00% 11.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.11 14.53 11.15 14.68 19.88 16.07 14.44 -1.59%
EPS 0.00 0.42 1.00 1.10 3.30 0.80 1.80 -
DPS 0.00 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.17 0.19 0.24 0.20 0.16 4.63%
Adjusted Per Share Value based on latest NOSH - 708,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.46 9.21 6.58 6.48 6.22 5.02 2.52 22.34%
EPS -0.08 0.27 0.59 0.49 1.03 0.25 0.31 -
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1331 0.1003 0.0839 0.0751 0.0625 0.028 30.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.10 0.16 0.22 0.57 0.75 0.38 -
P/RPS 0.69 0.69 1.43 1.50 2.87 4.67 2.63 -19.97%
P/EPS -73.62 23.81 16.00 20.00 17.27 93.75 21.11 -
EY -1.36 4.20 6.25 5.00 5.79 1.07 4.74 -
DY 0.00 1.00 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.94 1.16 2.38 3.75 2.38 -24.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 25/11/09 28/11/08 30/11/07 28/11/06 -
Price 0.08 0.12 0.17 0.20 0.30 0.69 0.95 -
P/RPS 0.61 0.83 1.52 1.36 1.51 4.29 6.58 -32.70%
P/EPS -65.44 28.57 17.00 18.18 9.09 86.25 52.78 -
EY -1.53 3.50 5.88 5.50 11.00 1.16 1.89 -
DY 0.00 0.83 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 1.00 1.05 1.25 3.45 5.94 -36.73%

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