[FRONTKN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 58.46%
YoY- 198175.0%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 112,158 106,687 97,175 72,477 40,125 17,988 0 -
PBT 8,941 15,986 14,242 10,592 6,346 3,309 -8 -
Tax -1,639 -3,212 -3,060 -2,599 -1,337 -779 0 -
NP 7,302 12,774 11,182 7,993 5,009 2,530 -8 -
-
NP to SH 6,896 12,654 11,151 7,923 5,000 2,579 -8 -
-
Tax Rate 18.33% 20.09% 21.49% 24.54% 21.07% 23.54% - -
Total Cost 104,856 93,913 85,993 64,484 35,116 15,458 8 55171.03%
-
Net Worth 95,371 81,780 78,272 82,789 77,439 24,462 699 2542.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 95,371 81,780 78,272 82,789 77,439 24,462 699 2542.37%
NOSH 476,857 454,333 460,428 486,999 484,000 174,729 4,999 1981.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.51% 11.97% 11.51% 11.03% 12.48% 14.06% 0.00% -
ROE 7.23% 15.47% 14.25% 9.57% 6.46% 10.54% -1.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.52 23.48 21.11 14.88 8.29 10.29 0.00 -
EPS 1.45 2.79 2.42 1.63 1.03 1.48 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.17 0.16 0.14 0.14 26.81%
Adjusted Per Share Value based on latest NOSH - 486,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.06 6.71 6.11 4.56 2.52 1.13 0.00 -
EPS 0.43 0.80 0.70 0.50 0.31 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0515 0.0492 0.0521 0.0487 0.0154 0.0004 2714.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.75 0.85 0.76 0.88 0.38 0.00 0.00 -
P/RPS 3.19 3.62 3.60 5.91 4.58 0.00 0.00 -
P/EPS 51.86 30.52 31.38 54.09 36.78 0.00 0.00 -
EY 1.93 3.28 3.19 1.85 2.72 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 4.72 4.47 5.18 2.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 01/06/07 28/02/07 - - - -
Price 0.69 0.68 0.81 0.82 0.00 0.00 0.00 -
P/RPS 2.93 2.90 3.84 5.51 0.00 0.00 0.00 -
P/EPS 47.71 24.41 33.45 50.40 0.00 0.00 0.00 -
EY 2.10 4.10 2.99 1.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.78 4.76 4.82 0.00 0.00 0.00 -

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