[FRONTKN] YoY TTM 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- -9.14%
YoY- -38.3%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 186,165 188,540 138,910 134,648 124,460 112,158 40,125 29.11%
PBT -3,869 8,572 10,539 9,151 20,842 8,941 6,346 -
Tax 712 -623 -661 587 -4,262 -1,639 -1,337 -
NP -3,157 7,949 9,878 9,738 16,580 7,302 5,009 -
-
NP to SH -3,002 6,845 10,065 10,151 16,453 6,896 5,000 -
-
Tax Rate - 7.27% 6.27% -6.41% 20.45% 18.33% 21.07% -
Total Cost 189,322 180,591 129,032 124,910 107,880 104,856 35,116 32.38%
-
Net Worth 0 136,499 169,404 134,682 119,659 95,371 77,439 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,015 950 - - - - -
Div Payout % - 14.84% 9.44% - - - - -
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 0 136,499 169,404 134,682 119,659 95,371 77,439 -
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 -1.70% 4.22% 7.11% 7.23% 13.32% 6.51% 12.48% -
ROE 0.00% 5.01% 5.94% 7.54% 13.75% 7.23% 6.46% -
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 19.39 29.01 13.94 19.00 24.96 23.52 8.29 15.19%
EPS -0.31 1.05 1.01 1.43 3.30 1.45 1.03 -
DPS 0.00 0.16 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.21 0.17 0.19 0.24 0.20 0.16 -
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 11.71 11.86 8.74 8.47 7.83 7.06 2.52 29.14%
EPS -0.19 0.43 0.63 0.64 1.04 0.43 0.31 -
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0859 0.1066 0.0847 0.0753 0.06 0.0487 -
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 0.46 0.34 1.15 1.16 2.28 3.19 4.58 -31.79%
P/EPS -28.78 9.50 15.84 15.36 17.27 51.86 36.78 -
EY -3.47 10.53 6.31 6.51 5.79 1.93 2.72 -
DY 0.00 1.56 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.94 1.16 2.38 3.75 2.38 -
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 - -
Price 0.08 0.12 0.17 0.20 0.30 0.69 0.00 -
P/RPS 0.41 0.41 1.22 1.05 1.20 2.93 0.00 -
P/EPS -25.58 11.40 16.83 13.97 9.09 47.71 0.00 -
EY -3.91 8.78 5.94 7.16 11.00 2.10 0.00 -
DY 0.00 1.30 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 1.00 1.05 1.25 3.45 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