[FRONTKN] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.37%
YoY- 7266.67%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 35,656 36,764 30,590 31,638 32,992 34,362 31,561 8.46%
PBT 5,660 1,564 1,183 744 6,007 4,430 8,230 -22.06%
Tax -772 -395 78 1,676 -24 -1,192 -956 -13.27%
NP 4,888 1,169 1,261 2,420 5,983 3,238 7,274 -23.26%
-
NP to SH 4,962 1,266 1,492 2,431 5,983 3,201 7,236 -22.21%
-
Tax Rate 13.64% 25.26% -6.59% -225.27% 0.40% 26.91% 11.62% -
Total Cost 30,768 35,595 29,329 29,218 27,009 31,124 24,287 17.06%
-
Net Worth 134,682 113,940 134,280 100,724 119,659 122,704 106,127 17.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 134,682 113,940 134,280 100,724 119,659 122,704 106,127 17.19%
NOSH 708,857 632,999 745,999 592,499 498,583 533,499 482,400 29.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.71% 3.18% 4.12% 7.65% 18.13% 9.42% 23.05% -
ROE 3.68% 1.11% 1.11% 2.41% 5.00% 2.61% 6.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.03 5.81 4.10 5.34 6.62 6.44 6.54 -16.04%
EPS 0.70 0.20 0.20 0.30 1.20 0.60 1.50 -39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.24 0.23 0.22 -9.30%
Adjusted Per Share Value based on latest NOSH - 592,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.24 2.31 1.92 1.99 2.08 2.16 1.99 8.20%
EPS 0.31 0.08 0.09 0.15 0.38 0.20 0.46 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0717 0.0845 0.0634 0.0753 0.0772 0.0668 17.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.28 0.24 0.24 0.57 0.61 0.50 -
P/RPS 4.37 4.82 5.85 4.49 8.61 9.47 7.64 -31.07%
P/EPS 31.43 140.00 120.00 58.49 47.50 101.67 33.33 -3.83%
EY 3.18 0.71 0.83 1.71 2.11 0.98 3.00 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.56 1.33 1.41 2.38 2.65 2.27 -36.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 -
Price 0.20 0.24 0.31 0.25 0.30 0.58 0.62 -
P/RPS 3.98 4.13 7.56 4.68 4.53 9.01 9.48 -43.90%
P/EPS 28.57 120.00 155.00 60.93 25.00 96.67 41.33 -21.80%
EY 3.50 0.83 0.65 1.64 4.00 1.03 2.42 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.33 1.72 1.47 1.25 2.52 2.82 -48.21%

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