[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 80.63%
YoY- 124.51%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 130,553 98,915 65,923 31,561 105,352 79,807 52,198 83.74%
PBT 19,411 18,667 12,660 8,230 6,870 4,695 8,705 70.26%
Tax -496 -2,172 -2,148 -956 -2,466 -376 -1,392 -49.58%
NP 18,915 16,495 10,512 7,274 4,404 4,319 7,313 87.88%
-
NP to SH 18,851 16,420 10,437 7,236 4,006 3,973 7,312 87.47%
-
Tax Rate 2.56% 11.64% 16.97% 11.62% 35.90% 8.01% 15.99% -
Total Cost 111,638 82,420 55,411 24,287 100,948 75,488 44,885 83.06%
-
Net Worth 88,735 119,418 114,310 106,127 103,200 99,324 87,744 0.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,735 119,418 114,310 106,127 103,200 99,324 87,744 0.74%
NOSH 521,972 497,575 497,000 482,400 516,000 496,624 487,466 4.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.49% 16.68% 15.95% 23.05% 4.18% 5.41% 14.01% -
ROE 21.24% 13.75% 9.13% 6.82% 3.88% 4.00% 8.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.01 19.88 13.26 6.54 20.42 16.07 10.71 75.56%
EPS 2.70 3.30 2.10 1.50 0.80 0.80 1.50 47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.24 0.23 0.22 0.20 0.20 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 482,400
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.21 6.22 4.15 1.99 6.63 5.02 3.28 83.83%
EPS 1.19 1.03 0.66 0.46 0.25 0.25 0.46 87.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0751 0.0719 0.0668 0.0649 0.0625 0.0552 0.72%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.24 0.57 0.61 0.50 0.67 0.75 0.85 -
P/RPS 0.96 2.87 4.60 7.64 3.28 4.67 7.94 -75.39%
P/EPS 6.65 17.27 29.05 33.33 86.30 93.75 56.67 -75.87%
EY 15.05 5.79 3.44 3.00 1.16 1.07 1.76 315.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.38 2.65 2.27 3.35 3.75 4.72 -55.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 30/11/07 29/08/07 -
Price 0.25 0.30 0.58 0.62 0.57 0.69 0.68 -
P/RPS 1.00 1.51 4.37 9.48 2.79 4.29 6.35 -70.67%
P/EPS 6.92 9.09 27.62 41.33 73.42 86.25 45.33 -71.27%
EY 14.45 11.00 3.62 2.42 1.36 1.16 2.21 247.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.25 2.52 2.82 2.85 3.45 3.78 -46.56%

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