[FRONTKN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 291.94%
YoY- -17.07%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 42,089 45,607 33,308 35,656 32,992 27,608 22,137 11.29%
PBT -2,301 1,031 1,994 5,660 6,007 -4,009 3,036 -
Tax -387 -374 -40 -772 -24 1,015 -558 -5.91%
NP -2,688 657 1,954 4,888 5,983 -2,994 2,478 -
-
NP to SH -2,690 65 1,993 4,962 5,983 -3,338 2,420 -
-
Tax Rate - 36.28% 2.01% 13.64% 0.40% - 18.38% -
Total Cost 44,777 44,950 31,354 30,768 27,009 30,602 19,659 14.69%
-
Net Worth 201,599 136,499 169,404 134,682 119,659 95,371 77,439 17.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 201,599 136,499 169,404 134,682 119,659 95,371 77,439 17.27%
NOSH 959,999 650,000 996,499 708,857 498,583 476,857 484,000 12.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.39% 1.44% 5.87% 13.71% 18.13% -10.84% 11.19% -
ROE -1.33% 0.05% 1.18% 3.68% 5.00% -3.50% 3.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.38 7.02 3.34 5.03 6.62 5.79 4.57 -0.70%
EPS 0.00 0.01 0.20 0.70 1.20 -0.70 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.17 0.19 0.24 0.20 0.16 4.63%
Adjusted Per Share Value based on latest NOSH - 708,857
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.65 2.87 2.10 2.24 2.08 1.74 1.39 11.34%
EPS -0.17 0.00 0.13 0.31 0.38 -0.21 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.0859 0.1066 0.0847 0.0753 0.06 0.0487 17.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.10 0.16 0.22 0.57 0.75 0.38 -
P/RPS 2.05 1.43 4.79 4.37 8.61 12.95 8.31 -20.78%
P/EPS -32.12 1,000.00 80.00 31.43 47.50 -107.14 76.00 -
EY -3.11 0.10 1.25 3.18 2.11 -0.93 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.94 1.16 2.38 3.75 2.38 -24.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 25/11/09 28/11/08 30/11/07 28/11/06 -
Price 0.08 0.12 0.17 0.20 0.30 0.69 0.95 -
P/RPS 1.82 1.71 5.09 3.98 4.53 11.92 20.77 -33.32%
P/EPS -28.55 1,200.00 85.00 28.57 25.00 -98.57 190.00 -
EY -3.50 0.08 1.18 3.50 4.00 -1.01 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 1.00 1.05 1.25 3.45 5.94 -36.73%

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