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

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 21827.27%
YoY- 124.51%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 31,638 32,992 34,362 31,561 25,545 27,608 27,500 9.74%
PBT 744 6,007 4,430 8,230 2,175 -4,009 5,060 -71.97%
Tax 1,676 -24 -1,192 -956 -2,090 1,015 -931 -
NP 2,420 5,983 3,238 7,274 85 -2,994 4,129 -29.85%
-
NP to SH 2,431 5,983 3,201 7,236 33 -3,338 4,089 -29.18%
-
Tax Rate -225.27% 0.40% 26.91% 11.62% 96.09% - 18.40% -
Total Cost 29,218 27,009 31,124 24,287 25,460 30,602 23,371 15.97%
-
Net Worth 100,724 119,659 122,704 106,127 72,399 95,371 81,780 14.82%
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 100,724 119,659 122,704 106,127 72,399 95,371 81,780 14.82%
NOSH 592,499 498,583 533,499 482,400 361,999 476,857 454,333 19.26%
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 7.65% 18.13% 9.42% 23.05% 0.33% -10.84% 15.01% -
ROE 2.41% 5.00% 2.61% 6.82% 0.05% -3.50% 5.00% -
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 5.34 6.62 6.44 6.54 7.06 5.79 6.05 -7.95%
EPS 0.30 1.20 0.60 1.50 0.00 -0.70 0.90 -51.76%
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 1.99 2.08 2.16 1.99 1.61 1.74 1.73 9.73%
EPS 0.15 0.38 0.20 0.46 0.00 -0.21 0.26 -30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0753 0.0772 0.0668 0.0456 0.06 0.0515 14.79%
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 4.49 8.61 9.47 7.64 9.49 12.95 14.04 -53.07%
P/EPS 58.49 47.50 101.67 33.33 7,349.70 -107.14 94.44 -27.23%
EY 1.71 2.11 0.98 3.00 0.01 -0.93 1.06 37.35%
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 4.68 4.53 9.01 9.48 8.08 11.92 11.23 -44.05%
P/EPS 60.93 25.00 96.67 41.33 6,252.73 -98.57 75.56 -13.30%
EY 1.64 4.00 1.03 2.42 0.02 -1.01 1.32 15.49%
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