[FRONTKN] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -45.5%
YoY- 37.92%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 119,076 112,214 105,351 112,158 106,687 97,175 72,477 39.27%
PBT 10,826 11,456 6,871 8,941 15,986 14,242 10,592 1.46%
Tax -3,223 -2,962 -2,467 -1,639 -3,212 -3,060 -2,599 15.44%
NP 7,603 8,494 4,404 7,302 12,774 11,182 7,993 -3.28%
-
NP to SH 7,132 8,020 4,007 6,896 12,654 11,151 7,923 -6.77%
-
Tax Rate 29.77% 25.86% 35.90% 18.33% 20.09% 21.49% 24.54% -
Total Cost 111,473 103,720 100,947 104,856 93,913 85,993 64,484 44.08%
-
Net Worth 122,704 106,127 72,399 95,371 81,780 78,272 82,789 30.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 122,704 106,127 72,399 95,371 81,780 78,272 82,789 30.02%
NOSH 533,499 482,400 361,999 476,857 454,333 460,428 486,999 6.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.38% 7.57% 4.18% 6.51% 11.97% 11.51% 11.03% -
ROE 5.81% 7.56% 5.53% 7.23% 15.47% 14.25% 9.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.32 23.26 29.10 23.52 23.48 21.11 14.88 31.06%
EPS 1.34 1.66 1.11 1.45 2.79 2.42 1.63 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.20 0.20 0.18 0.17 0.17 22.34%
Adjusted Per Share Value based on latest NOSH - 476,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.49 7.06 6.63 7.06 6.71 6.11 4.56 39.25%
EPS 0.45 0.50 0.25 0.43 0.80 0.70 0.50 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0668 0.0456 0.06 0.0515 0.0492 0.0521 30.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.50 0.67 0.75 0.85 0.76 0.88 -
P/RPS 2.73 2.15 2.30 3.19 3.62 3.60 5.91 -40.27%
P/EPS 45.63 30.07 60.53 51.86 30.52 31.38 54.09 -10.72%
EY 2.19 3.33 1.65 1.93 3.28 3.19 1.85 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.27 3.35 3.75 4.72 4.47 5.18 -36.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 29/02/08 30/11/07 29/08/07 01/06/07 28/02/07 -
Price 0.58 0.62 0.57 0.69 0.68 0.81 0.82 -
P/RPS 2.60 2.67 1.96 2.93 2.90 3.84 5.51 -39.41%
P/EPS 43.39 37.29 51.49 47.71 24.41 33.45 50.40 -9.51%
EY 2.30 2.68 1.94 2.10 4.10 2.99 1.98 10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.82 2.85 3.45 3.78 4.76 4.82 -35.12%

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