[FRONTKN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.43%
YoY- 183.3%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 126,244 105,352 106,409 104,396 98,792 72,478 53,500 77.15%
PBT 32,920 6,870 6,260 17,410 14,580 10,592 8,462 147.15%
Tax -3,824 -2,466 -501 -2,784 -1,844 -2,599 -1,782 66.29%
NP 29,096 4,404 5,758 14,626 12,736 7,993 6,680 166.47%
-
NP to SH 28,944 4,006 5,297 14,624 12,892 7,923 6,668 165.86%
-
Tax Rate 11.62% 35.90% 8.00% 15.99% 12.65% 24.54% 21.06% -
Total Cost 97,148 100,948 100,650 89,770 86,056 64,485 46,820 62.60%
-
Net Worth 106,127 103,200 99,324 87,744 78,272 56,121 44,453 78.53%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 106,127 103,200 99,324 87,744 78,272 56,121 44,453 78.53%
NOSH 482,400 516,000 496,624 487,466 460,428 330,124 277,833 44.41%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.05% 4.18% 5.41% 14.01% 12.89% 11.03% 12.49% -
ROE 27.27% 3.88% 5.33% 16.67% 16.47% 14.12% 15.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.17 20.42 21.43 21.42 21.46 21.95 19.26 22.65%
EPS 6.00 0.80 1.07 3.00 2.80 2.40 2.40 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.20 0.18 0.17 0.17 0.16 23.62%
Adjusted Per Share Value based on latest NOSH - 454,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.94 6.63 6.69 6.57 6.22 4.56 3.37 76.97%
EPS 1.82 0.25 0.33 0.92 0.81 0.50 0.42 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0649 0.0625 0.0552 0.0492 0.0353 0.028 78.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.67 0.75 0.85 0.76 0.88 0.38 -
P/RPS 1.91 3.28 3.50 3.97 3.54 4.01 1.97 -2.03%
P/EPS 8.33 86.30 70.31 28.33 27.14 36.67 15.83 -34.79%
EY 12.00 1.16 1.42 3.53 3.68 2.73 6.32 53.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 3.35 3.75 4.72 4.47 5.18 2.38 -3.10%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/02/08 30/11/07 29/08/07 01/06/07 28/02/07 28/11/06 -
Price 0.62 0.57 0.69 0.68 0.81 0.82 0.95 -
P/RPS 2.37 2.79 3.22 3.18 3.78 3.73 4.93 -38.60%
P/EPS 10.33 73.42 64.69 22.67 28.93 34.17 39.58 -59.12%
EY 9.68 1.36 1.55 4.41 3.46 2.93 2.53 144.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 2.85 3.45 3.78 4.76 4.82 5.94 -39.11%

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