[FRONTKN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -47.58%
YoY- -59.83%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 46,607 54,183 42,143 33,308 37,356 33,897 34,221 22.93%
PBT 177 5,102 2,262 1,994 4,790 4,058 -298 -
Tax 174 -912 489 -40 -938 -512 532 -52.62%
NP 351 4,190 2,751 1,954 3,852 3,546 234 31.13%
-
NP to SH 105 4,062 2,613 1,993 3,802 3,581 395 -58.75%
-
Tax Rate -98.31% 17.88% -21.62% 2.01% 19.58% 12.62% - -
Total Cost 46,256 49,993 39,392 31,354 33,504 30,351 33,987 22.88%
-
Net Worth 220,499 203,099 200,250 169,404 161,584 121,754 75,049 105.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 1,015 - - 950 - - -
Div Payout % - 25.00% - - 25.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 220,499 203,099 200,250 169,404 161,584 121,754 75,049 105.54%
NOSH 1,050,000 1,015,499 1,001,250 996,499 950,499 716,200 394,999 92.23%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.75% 7.73% 6.53% 5.87% 10.31% 10.46% 0.68% -
ROE 0.05% 2.00% 1.30% 1.18% 2.35% 2.94% 0.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.44 5.34 4.21 3.34 3.93 4.73 8.66 -36.01%
EPS 0.01 0.40 0.27 0.20 0.40 0.50 0.10 -78.54%
DPS 0.00 0.10 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.17 0.17 0.17 0.19 6.91%
Adjusted Per Share Value based on latest NOSH - 996,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.93 3.41 2.65 2.10 2.35 2.13 2.15 22.98%
EPS 0.01 0.26 0.16 0.13 0.24 0.23 0.02 -37.08%
DPS 0.00 0.06 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.1387 0.1278 0.126 0.1066 0.1017 0.0766 0.0472 105.56%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.16 0.19 0.17 0.16 0.13 0.14 0.23 -
P/RPS 3.60 3.56 4.04 4.79 3.31 2.96 2.65 22.72%
P/EPS 1,600.00 47.50 65.14 80.00 32.50 28.00 230.00 265.71%
EY 0.06 2.11 1.54 1.25 3.08 3.57 0.43 -73.19%
DY 0.00 0.53 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 0.76 0.95 0.85 0.94 0.76 0.82 1.21 -26.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 -
Price 0.12 0.17 0.18 0.17 0.16 0.12 0.14 -
P/RPS 2.70 3.19 4.28 5.09 4.07 2.54 1.62 40.70%
P/EPS 1,200.00 42.50 68.97 85.00 40.00 24.00 140.00 320.47%
EY 0.08 2.35 1.45 1.18 2.50 4.17 0.71 -76.76%
DY 0.00 0.59 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 0.57 0.85 0.90 1.00 0.94 0.71 0.74 -16.01%

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