[FRONTKN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.09%
YoY- -79.38%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,231 103,010 67,354 30,590 130,553 98,915 65,923 62.81%
PBT 8,108 8,406 2,747 1,183 19,411 18,667 12,660 -25.64%
Tax -556 -1,088 -317 78 -496 -2,172 -2,148 -59.28%
NP 7,552 7,318 2,430 1,261 18,915 16,495 10,512 -19.73%
-
NP to SH 8,115 7,720 2,758 1,492 18,851 16,420 10,437 -15.40%
-
Tax Rate 6.86% 12.94% 11.54% -6.59% 2.56% 11.64% 16.97% -
Total Cost 129,679 95,692 64,924 29,329 111,638 82,420 55,411 75.99%
-
Net Worth 140,168 133,345 124,110 134,280 88,735 119,418 114,310 14.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 140,168 133,345 124,110 134,280 88,735 119,418 114,310 14.52%
NOSH 737,727 701,818 689,499 745,999 521,972 497,575 497,000 30.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.50% 7.10% 3.61% 4.12% 14.49% 16.68% 15.95% -
ROE 5.79% 5.79% 2.22% 1.11% 21.24% 13.75% 9.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.60 14.68 9.77 4.10 25.01 19.88 13.26 25.23%
EPS 1.10 1.10 0.40 0.20 2.70 3.30 2.10 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.17 0.24 0.23 -11.92%
Adjusted Per Share Value based on latest NOSH - 745,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.63 6.48 4.24 1.92 8.21 6.22 4.15 62.70%
EPS 0.51 0.49 0.17 0.09 1.19 1.03 0.66 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0839 0.0781 0.0845 0.0558 0.0751 0.0719 14.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.23 0.22 0.28 0.24 0.24 0.57 0.61 -
P/RPS 1.24 1.50 2.87 5.85 0.96 2.87 4.60 -58.17%
P/EPS 20.91 20.00 70.00 120.00 6.65 17.27 29.05 -19.63%
EY 4.78 5.00 1.43 0.83 15.05 5.79 3.44 24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.16 1.56 1.33 1.41 2.38 2.65 -40.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.14 0.20 0.24 0.31 0.25 0.30 0.58 -
P/RPS 0.75 1.36 2.46 7.56 1.00 1.51 4.37 -69.01%
P/EPS 12.73 18.18 60.00 155.00 6.92 9.09 27.62 -40.24%
EY 7.86 5.50 1.67 0.65 14.45 11.00 3.62 67.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.05 1.33 1.72 1.47 1.25 2.52 -55.72%

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