[FRONTKN] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.17%
YoY- 200.32%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 42,291 44,359 46,607 37,356 36,764 34,362 27,500 7.42%
PBT 366 1,221 177 4,790 1,564 4,430 5,060 -35.42%
Tax -809 -319 174 -938 -395 -1,192 -931 -2.31%
NP -443 902 351 3,852 1,169 3,238 4,129 -
-
NP to SH -455 864 105 3,802 1,266 3,201 4,089 -
-
Tax Rate 221.04% 26.13% -98.31% 19.58% 25.26% 26.91% 18.40% -
Total Cost 42,734 43,457 46,256 33,504 35,595 31,124 23,371 10.57%
-
Net Worth 212,729 201,599 220,499 161,584 113,940 122,704 81,780 17.25%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 950 - - - -
Div Payout % - - - 25.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 212,729 201,599 220,499 161,584 113,940 122,704 81,780 17.25%
NOSH 1,013,000 959,999 1,050,000 950,499 632,999 533,499 454,333 14.28%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.05% 2.03% 0.75% 10.31% 3.18% 9.42% 15.01% -
ROE -0.21% 0.43% 0.05% 2.35% 1.11% 2.61% 5.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.17 4.62 4.44 3.93 5.81 6.44 6.05 -6.00%
EPS 0.00 0.09 0.01 0.40 0.20 0.60 0.90 -
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.17 0.18 0.23 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 950,499
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.66 2.79 2.93 2.35 2.31 2.16 1.73 7.42%
EPS -0.03 0.05 0.01 0.24 0.08 0.20 0.26 -
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.1338 0.1268 0.1387 0.1017 0.0717 0.0772 0.0515 17.23%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.07 0.09 0.16 0.13 0.28 0.61 0.85 -
P/RPS 1.68 1.95 3.60 3.31 4.82 9.47 14.04 -29.77%
P/EPS -155.85 100.00 1,600.00 32.50 140.00 101.67 94.44 -
EY -0.64 1.00 0.06 3.08 0.71 0.98 1.06 -
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.76 0.76 1.56 2.65 4.72 -35.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 27/08/12 26/08/11 24/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.075 0.09 0.12 0.16 0.24 0.58 0.68 -
P/RPS 1.80 1.95 2.70 4.07 4.13 9.01 11.23 -26.27%
P/EPS -166.98 100.00 1,200.00 40.00 120.00 96.67 75.56 -
EY -0.60 1.00 0.08 2.50 0.83 1.03 1.32 -
DY 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.57 0.94 1.33 2.52 3.78 -32.39%

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