[FRONTKN] QoQ Annualized 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- 86.61%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 142,506 135,588 137,231 137,346 134,708 122,360 130,553 6.03%
PBT 17,696 16,232 8,108 11,208 5,494 4,732 19,411 -5.99%
Tax -2,900 -2,048 -556 -1,450 -634 312 -496 225.59%
NP 14,796 14,184 7,552 9,757 4,860 5,044 18,915 -15.14%
-
NP to SH 14,766 14,324 8,115 10,293 5,516 5,968 18,851 -15.06%
-
Tax Rate 16.39% 12.62% 6.86% 12.94% 11.54% -6.59% 2.56% -
Total Cost 127,710 121,404 129,679 127,589 129,848 117,316 111,638 9.40%
-
Net Worth 156,888 121,754 140,168 133,345 124,110 134,280 88,735 46.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,845 - - - - - - -
Div Payout % 12.50% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 156,888 121,754 140,168 133,345 124,110 134,280 88,735 46.36%
NOSH 922,874 716,200 737,727 701,818 689,499 745,999 521,972 46.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.38% 10.46% 5.50% 7.10% 3.61% 4.12% 14.49% -
ROE 9.41% 11.76% 5.79% 7.72% 4.44% 4.44% 21.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.44 18.93 18.60 19.57 19.54 16.40 25.01 -27.56%
EPS 1.60 2.00 1.10 1.47 0.80 0.80 2.70 -29.51%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.19 0.19 0.18 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 708,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.97 8.53 8.63 8.64 8.48 7.70 8.21 6.09%
EPS 0.93 0.90 0.51 0.65 0.35 0.38 1.19 -15.19%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0766 0.0882 0.0839 0.0781 0.0845 0.0558 46.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.14 0.23 0.22 0.28 0.24 0.24 -
P/RPS 0.84 0.74 1.24 1.12 1.43 1.46 0.96 -8.53%
P/EPS 8.13 7.00 20.91 15.00 35.00 30.00 6.65 14.37%
EY 12.31 14.29 4.78 6.67 2.86 3.33 15.05 -12.57%
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 1.21 1.16 1.56 1.33 1.41 -33.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.16 0.12 0.14 0.20 0.24 0.31 0.25 -
P/RPS 1.04 0.63 0.75 1.02 1.23 1.89 1.00 2.65%
P/EPS 10.00 6.00 12.73 13.64 30.00 38.75 6.92 27.90%
EY 10.00 16.67 7.86 7.33 3.33 2.58 14.45 -21.81%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.74 1.05 1.33 1.72 1.47 -25.83%

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