[FRONTKN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 130.69%
YoY- 138.59%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 131,984 129,582 130,553 124,460 119,076 112,214 105,351 16.22%
PBT 9,498 12,364 19,411 20,842 10,826 11,456 6,871 24.11%
Tax 1,335 538 -496 -4,262 -3,223 -2,962 -2,467 -
NP 10,833 12,902 18,915 16,580 7,603 8,494 4,404 82.32%
-
NP to SH 11,172 13,107 18,851 16,453 7,132 8,020 4,007 98.21%
-
Tax Rate -14.06% -4.35% 2.56% 20.45% 29.77% 25.86% 35.90% -
Total Cost 121,151 116,680 111,638 107,880 111,473 103,720 100,947 12.94%
-
Net Worth 113,940 134,280 100,724 119,659 122,704 106,127 72,399 35.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 113,940 134,280 100,724 119,659 122,704 106,127 72,399 35.33%
NOSH 632,999 745,999 592,499 498,583 533,499 482,400 361,999 45.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.21% 9.96% 14.49% 13.32% 6.38% 7.57% 4.18% -
ROE 9.81% 9.76% 18.72% 13.75% 5.81% 7.56% 5.53% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.85 17.37 22.03 24.96 22.32 23.26 29.10 -19.94%
EPS 1.76 1.76 3.18 3.30 1.34 1.66 1.11 36.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.24 0.23 0.22 0.20 -6.78%
Adjusted Per Share Value based on latest NOSH - 498,583
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.30 8.15 8.21 7.83 7.49 7.06 6.63 16.17%
EPS 0.70 0.82 1.19 1.04 0.45 0.50 0.25 98.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0845 0.0634 0.0753 0.0772 0.0668 0.0456 35.25%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.24 0.24 0.57 0.61 0.50 0.67 -
P/RPS 1.34 1.38 1.09 2.28 2.73 2.15 2.30 -30.26%
P/EPS 15.86 13.66 7.54 17.27 45.63 30.07 60.53 -59.08%
EY 6.30 7.32 13.26 5.79 2.19 3.33 1.65 144.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.33 1.41 2.38 2.65 2.27 3.35 -39.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 -
Price 0.24 0.31 0.25 0.30 0.58 0.62 0.57 -
P/RPS 1.15 1.78 1.13 1.20 2.60 2.67 1.96 -29.93%
P/EPS 13.60 17.64 7.86 9.09 43.39 37.29 51.49 -58.86%
EY 7.35 5.67 12.73 11.00 2.30 2.68 1.94 143.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.72 1.47 1.25 2.52 2.82 2.85 -39.86%

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