[FRONTKN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 806.58%
YoY- 140.01%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 42,143 33,308 37,356 33,897 34,221 35,656 36,764 9.50%
PBT 2,262 1,994 4,790 4,058 -298 5,660 1,564 27.80%
Tax 489 -40 -938 -512 532 -772 -395 -
NP 2,751 1,954 3,852 3,546 234 4,888 1,169 76.64%
-
NP to SH 2,613 1,993 3,802 3,581 395 4,962 1,266 61.89%
-
Tax Rate -21.62% 2.01% 19.58% 12.62% - 13.64% 25.26% -
Total Cost 39,392 31,354 33,504 30,351 33,987 30,768 35,595 6.97%
-
Net Worth 200,250 169,404 161,584 121,754 75,049 134,682 113,940 45.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 950 - - - - -
Div Payout % - - 25.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 200,250 169,404 161,584 121,754 75,049 134,682 113,940 45.48%
NOSH 1,001,250 996,499 950,499 716,200 394,999 708,857 632,999 35.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.53% 5.87% 10.31% 10.46% 0.68% 13.71% 3.18% -
ROE 1.30% 1.18% 2.35% 2.94% 0.53% 3.68% 1.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.21 3.34 3.93 4.73 8.66 5.03 5.81 -19.27%
EPS 0.27 0.20 0.40 0.50 0.10 0.70 0.20 22.08%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.17 0.17 0.19 0.19 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 716,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.65 2.10 2.35 2.13 2.15 2.24 2.31 9.55%
EPS 0.16 0.13 0.24 0.23 0.02 0.31 0.08 58.53%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.1066 0.1017 0.0766 0.0472 0.0847 0.0717 45.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.16 0.13 0.14 0.23 0.22 0.28 -
P/RPS 4.04 4.79 3.31 2.96 2.65 4.37 4.82 -11.07%
P/EPS 65.14 80.00 32.50 28.00 230.00 31.43 140.00 -39.87%
EY 1.54 1.25 3.08 3.57 0.43 3.18 0.71 67.32%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.76 0.82 1.21 1.16 1.56 -33.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 -
Price 0.18 0.17 0.16 0.12 0.14 0.20 0.24 -
P/RPS 4.28 5.09 4.07 2.54 1.62 3.98 4.13 2.40%
P/EPS 68.97 85.00 40.00 24.00 140.00 28.57 120.00 -30.80%
EY 1.45 1.18 2.50 4.17 0.71 3.50 0.83 44.90%
DY 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.94 0.71 0.74 1.05 1.33 -22.86%

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