[FRONTKN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -92.04%
YoY- -83.75%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,596 51,726 42,143 34,221 31,638 25,545 32,352 6.26%
PBT 3,797 -3,311 2,262 -298 744 2,175 4,245 -1.84%
Tax 1,812 1,597 489 532 1,676 -2,090 -1,262 -
NP 5,609 -1,714 2,751 234 2,420 85 2,983 11.08%
-
NP to SH 5,065 -1,748 2,613 395 2,431 33 2,922 9.59%
-
Tax Rate -47.72% - -21.62% - -225.27% 96.09% 29.73% -
Total Cost 40,987 53,440 39,392 33,987 29,218 25,460 29,369 5.70%
-
Net Worth 212,729 136,499 200,250 75,049 100,724 72,399 82,789 17.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 212,729 136,499 200,250 75,049 100,724 72,399 82,789 17.01%
NOSH 1,013,000 650,000 1,001,250 394,999 592,499 361,999 486,999 12.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.04% -3.31% 6.53% 0.68% 7.65% 0.33% 9.22% -
ROE 2.38% -1.28% 1.30% 0.53% 2.41% 0.05% 3.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.60 7.96 4.21 8.66 5.34 7.06 6.64 -5.92%
EPS 0.50 0.00 0.27 0.10 0.30 0.00 0.60 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.19 0.17 0.20 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 394,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.95 3.27 2.67 2.16 2.00 1.62 2.05 6.24%
EPS 0.32 -0.11 0.17 0.02 0.15 0.00 0.18 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.0864 0.1267 0.0475 0.0637 0.0458 0.0524 17.01%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.12 0.17 0.23 0.24 0.67 0.88 -
P/RPS 1.74 1.51 4.04 2.65 4.49 9.49 13.25 -28.68%
P/EPS 16.00 -44.62 65.14 230.00 58.49 7,349.70 146.67 -30.85%
EY 6.25 -2.24 1.54 0.43 1.71 0.01 0.68 44.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.85 1.21 1.41 3.35 5.18 -35.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 22/02/11 23/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.065 0.12 0.18 0.14 0.25 0.57 0.82 -
P/RPS 1.41 1.51 4.28 1.62 4.68 8.08 12.34 -30.31%
P/EPS 13.00 -44.62 68.97 140.00 60.93 6,252.73 136.67 -32.41%
EY 7.69 -2.24 1.45 0.71 1.64 0.02 0.73 48.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.90 0.74 1.47 2.85 4.82 -36.67%

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