[FRONTKN] YoY 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- -15.15%
YoY- -60.45%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 44,359 46,607 37,356 36,764 34,362 27,500 17,988 16.21%
PBT 1,221 177 4,790 1,564 4,430 5,060 3,316 -15.32%
Tax -319 174 -938 -395 -1,192 -931 -730 -12.87%
NP 902 351 3,852 1,169 3,238 4,129 2,586 -16.08%
-
NP to SH 864 105 3,802 1,266 3,201 4,089 2,586 -16.68%
-
Tax Rate 26.13% -98.31% 19.58% 25.26% 26.91% 18.40% 22.01% -
Total Cost 43,457 46,256 33,504 35,595 31,124 23,371 15,402 18.85%
-
Net Worth 201,599 220,499 161,584 113,940 122,704 81,780 24,462 42.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 950 - - - - -
Div Payout % - - 25.00% - - - - -
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 201,599 220,499 161,584 113,940 122,704 81,780 24,462 42.07%
NOSH 959,999 1,050,000 950,499 632,999 533,499 454,333 174,729 32.80%
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 2.03% 0.75% 10.31% 3.18% 9.42% 15.01% 14.38% -
ROE 0.43% 0.05% 2.35% 1.11% 2.61% 5.00% 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 4.62 4.44 3.93 5.81 6.44 6.05 10.29 -12.48%
EPS 0.09 0.01 0.40 0.20 0.60 0.90 1.48 -37.26%
DPS 0.00 0.00 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 2.79 2.93 2.35 2.31 2.16 1.73 1.13 16.24%
EPS 0.05 0.01 0.24 0.08 0.20 0.26 0.16 -17.60%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.1387 0.1017 0.0717 0.0772 0.0515 0.0154 42.05%
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 1.95 3.60 3.31 4.82 9.47 14.04 0.00 -
P/EPS 100.00 1,600.00 32.50 140.00 101.67 94.44 0.00 -
EY 1.00 0.06 3.08 0.71 0.98 1.06 0.00 -
DY 0.00 0.00 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 1.95 2.70 4.07 4.13 9.01 11.23 3.59 -9.66%
P/EPS 100.00 1,200.00 40.00 120.00 96.67 75.56 25.00 25.96%
EY 1.00 0.08 2.50 0.83 1.03 1.32 4.00 -20.61%
DY 0.00 0.00 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