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

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -38.63%
YoY- -79.38%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 34,221 35,656 36,764 30,590 31,638 32,992 34,362 -0.27%
PBT -298 5,660 1,564 1,183 744 6,007 4,430 -
Tax 532 -772 -395 78 1,676 -24 -1,192 -
NP 234 4,888 1,169 1,261 2,420 5,983 3,238 -82.56%
-
NP to SH 395 4,962 1,266 1,492 2,431 5,983 3,201 -75.11%
-
Tax Rate - 13.64% 25.26% -6.59% -225.27% 0.40% 26.91% -
Total Cost 33,987 30,768 35,595 29,329 29,218 27,009 31,124 6.02%
-
Net Worth 75,049 134,682 113,940 134,280 100,724 119,659 122,704 -27.88%
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 75,049 134,682 113,940 134,280 100,724 119,659 122,704 -27.88%
NOSH 394,999 708,857 632,999 745,999 592,499 498,583 533,499 -18.11%
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 0.68% 13.71% 3.18% 4.12% 7.65% 18.13% 9.42% -
ROE 0.53% 3.68% 1.11% 1.11% 2.41% 5.00% 2.61% -
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 8.66 5.03 5.81 4.10 5.34 6.62 6.44 21.76%
EPS 0.10 0.70 0.20 0.20 0.30 1.20 0.60 -69.61%
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 2.15 2.24 2.31 1.92 1.99 2.08 2.16 -0.30%
EPS 0.02 0.31 0.08 0.09 0.15 0.38 0.20 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0847 0.0717 0.0845 0.0634 0.0753 0.0772 -27.89%
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 2.65 4.37 4.82 5.85 4.49 8.61 9.47 -57.11%
P/EPS 230.00 31.43 140.00 120.00 58.49 47.50 101.67 72.07%
EY 0.43 3.18 0.71 0.83 1.71 2.11 0.98 -42.17%
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 1.62 3.98 4.13 7.56 4.68 4.53 9.01 -68.04%
P/EPS 140.00 28.57 120.00 155.00 60.93 25.00 96.67 27.91%
EY 0.71 3.50 0.83 0.65 1.64 4.00 1.03 -21.91%
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