[FRONTKN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.07%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 129,582 130,553 124,460 119,076 112,214 105,351 112,158 10.09%
PBT 12,364 19,411 20,842 10,826 11,456 6,871 8,941 24.09%
Tax 538 -496 -4,262 -3,223 -2,962 -2,467 -1,639 -
NP 12,902 18,915 16,580 7,603 8,494 4,404 7,302 46.10%
-
NP to SH 13,107 18,851 16,453 7,132 8,020 4,007 6,896 53.37%
-
Tax Rate -4.35% 2.56% 20.45% 29.77% 25.86% 35.90% 18.33% -
Total Cost 116,680 111,638 107,880 111,473 103,720 100,947 104,856 7.37%
-
Net Worth 134,280 100,724 119,659 122,704 106,127 72,399 95,371 25.59%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 134,280 100,724 119,659 122,704 106,127 72,399 95,371 25.59%
NOSH 745,999 592,499 498,583 533,499 482,400 361,999 476,857 34.72%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.96% 14.49% 13.32% 6.38% 7.57% 4.18% 6.51% -
ROE 9.76% 18.72% 13.75% 5.81% 7.56% 5.53% 7.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.37 22.03 24.96 22.32 23.26 29.10 23.52 -18.28%
EPS 1.76 3.18 3.30 1.34 1.66 1.11 1.45 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.24 0.23 0.22 0.20 0.20 -6.77%
Adjusted Per Share Value based on latest NOSH - 533,499
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.15 8.21 7.83 7.49 7.06 6.63 7.06 10.03%
EPS 0.82 1.19 1.04 0.45 0.50 0.25 0.43 53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0634 0.0753 0.0772 0.0668 0.0456 0.06 25.61%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.24 0.24 0.57 0.61 0.50 0.67 0.75 -
P/RPS 1.38 1.09 2.28 2.73 2.15 2.30 3.19 -42.77%
P/EPS 13.66 7.54 17.27 45.63 30.07 60.53 51.86 -58.87%
EY 7.32 13.26 5.79 2.19 3.33 1.65 1.93 143.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 2.38 2.65 2.27 3.35 3.75 -49.86%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 30/11/07 -
Price 0.31 0.25 0.30 0.58 0.62 0.57 0.69 -
P/RPS 1.78 1.13 1.20 2.60 2.67 1.96 2.93 -28.24%
P/EPS 17.64 7.86 9.09 43.39 37.29 51.49 47.71 -48.45%
EY 5.67 12.73 11.00 2.30 2.68 1.94 2.10 93.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.47 1.25 2.52 2.82 2.85 3.45 -37.09%

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