[FRONTKN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.11%
YoY- 561.52%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,607 46,607 54,183 42,143 33,308 37,356 33,897 21.85%
PBT 1,031 177 5,102 2,262 1,994 4,790 4,058 -59.85%
Tax -374 174 -912 489 -40 -938 -512 -18.87%
NP 657 351 4,190 2,751 1,954 3,852 3,546 -67.46%
-
NP to SH 65 105 4,062 2,613 1,993 3,802 3,581 -93.07%
-
Tax Rate 36.28% -98.31% 17.88% -21.62% 2.01% 19.58% 12.62% -
Total Cost 44,950 46,256 49,993 39,392 31,354 33,504 30,351 29.89%
-
Net Worth 136,499 220,499 203,099 200,250 169,404 161,584 121,754 7.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 1,015 - - 950 - -
Div Payout % - - 25.00% - - 25.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 136,499 220,499 203,099 200,250 169,404 161,584 121,754 7.91%
NOSH 650,000 1,050,000 1,015,499 1,001,250 996,499 950,499 716,200 -6.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.44% 0.75% 7.73% 6.53% 5.87% 10.31% 10.46% -
ROE 0.05% 0.05% 2.00% 1.30% 1.18% 2.35% 2.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.02 4.44 5.34 4.21 3.34 3.93 4.73 30.08%
EPS 0.01 0.01 0.40 0.27 0.20 0.40 0.50 -92.61%
DPS 0.00 0.00 0.10 0.00 0.00 0.10 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.17 0.17 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 1,001,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.87 2.93 3.41 2.65 2.10 2.35 2.13 21.97%
EPS 0.00 0.01 0.26 0.16 0.13 0.24 0.23 -
DPS 0.00 0.00 0.06 0.00 0.00 0.06 0.00 -
NAPS 0.0859 0.1387 0.1278 0.126 0.1066 0.1017 0.0766 7.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.16 0.19 0.17 0.16 0.13 0.14 -
P/RPS 1.43 3.60 3.56 4.04 4.79 3.31 2.96 -38.40%
P/EPS 1,000.00 1,600.00 47.50 65.14 80.00 32.50 28.00 982.13%
EY 0.10 0.06 2.11 1.54 1.25 3.08 3.57 -90.75%
DY 0.00 0.00 0.53 0.00 0.00 0.77 0.00 -
P/NAPS 0.48 0.76 0.95 0.85 0.94 0.76 0.82 -30.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 -
Price 0.12 0.12 0.17 0.18 0.17 0.16 0.12 -
P/RPS 1.71 2.70 3.19 4.28 5.09 4.07 2.54 -23.16%
P/EPS 1,200.00 1,200.00 42.50 68.97 85.00 40.00 24.00 1253.98%
EY 0.08 0.08 2.35 1.45 1.18 2.50 4.17 -92.81%
DY 0.00 0.00 0.59 0.00 0.00 0.63 0.00 -
P/NAPS 0.57 0.57 0.85 0.90 1.00 0.94 0.71 -13.60%

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