[FRONTKN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 84.85%
YoY- -73.57%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 92,350 100,790 71,253 67,354 65,923 52,198 17,988 31.31%
PBT 1,743 5,279 8,848 2,747 12,660 8,705 3,311 -10.13%
Tax -498 -738 -1,450 -317 -2,148 -1,392 -730 -6.16%
NP 1,245 4,541 7,398 2,430 10,512 7,313 2,581 -11.43%
-
NP to SH 1,436 4,167 7,383 2,758 10,437 7,312 2,581 -9.30%
-
Tax Rate 28.57% 13.98% 16.39% 11.54% 16.97% 15.99% 22.05% -
Total Cost 91,105 96,249 63,855 64,924 55,411 44,885 15,407 34.43%
-
Net Worth 215,399 213,431 156,888 124,110 114,310 87,744 24,414 43.70%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 1,016 922 - - - - -
Div Payout % - 24.39% 12.50% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 215,399 213,431 156,888 124,110 114,310 87,744 24,414 43.70%
NOSH 1,025,714 1,016,341 922,874 689,499 497,000 487,466 174,391 34.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.35% 4.51% 10.38% 3.61% 15.95% 14.01% 14.35% -
ROE 0.67% 1.95% 4.71% 2.22% 9.13% 8.33% 10.57% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.00 9.92 7.72 9.77 13.26 10.71 10.31 -2.23%
EPS 0.14 0.41 0.80 0.40 2.10 1.50 1.48 -32.47%
DPS 0.00 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.17 0.18 0.23 0.18 0.14 6.98%
Adjusted Per Share Value based on latest NOSH - 632,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.81 6.34 4.48 4.24 4.15 3.28 1.13 31.34%
EPS 0.09 0.26 0.46 0.17 0.66 0.46 0.16 -9.13%
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1343 0.0987 0.0781 0.0719 0.0552 0.0154 43.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.09 0.16 0.13 0.28 0.61 0.85 0.00 -
P/RPS 1.00 1.61 1.68 2.87 4.60 7.94 0.00 -
P/EPS 64.29 39.02 16.25 70.00 29.05 56.67 0.00 -
EY 1.56 2.56 6.15 1.43 3.44 1.76 0.00 -
DY 0.00 0.63 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.76 0.76 1.56 2.65 4.72 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 24/08/10 27/08/09 28/08/08 29/08/07 30/08/06 -
Price 0.09 0.12 0.16 0.24 0.58 0.68 0.37 -
P/RPS 1.00 1.21 2.07 2.46 4.37 6.35 3.59 -19.17%
P/EPS 64.29 29.27 20.00 60.00 27.62 45.33 25.00 17.03%
EY 1.56 3.42 5.00 1.67 3.62 2.21 4.00 -14.51%
DY 0.00 0.83 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.94 1.33 2.52 3.78 2.64 -26.07%

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