[FAST] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.78%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 32,544 32,552 32,196 30,489 28,626 26,888 20,397 36.65%
PBT 6,816 8,500 7,060 6,960 6,644 5,632 7,944 -9.73%
Tax -368 -1,092 -1,086 -1,449 -1,622 -1,432 -2,241 -70.11%
NP 6,448 7,408 5,974 5,510 5,022 4,200 5,703 8.55%
-
NP to SH 6,448 7,520 6,007 5,513 5,022 4,200 5,703 8.55%
-
Tax Rate 5.40% 12.85% 15.38% 20.82% 24.41% 25.43% 28.21% -
Total Cost 26,096 25,144 26,222 24,978 23,604 22,688 14,694 46.80%
-
Net Worth 34,162 35,613 33,780 31,848 30,208 30,599 21,808 34.99%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,282 - - - - -
Div Payout % - - 38.00% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 34,162 35,613 33,780 31,848 30,208 30,599 21,808 34.99%
NOSH 147,889 152,845 152,166 152,022 152,181 150,000 109,043 22.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.81% 22.76% 18.56% 18.07% 17.54% 15.62% 27.96% -
ROE 18.87% 21.12% 17.78% 17.31% 16.62% 13.73% 26.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.01 21.30 21.16 20.06 18.81 17.93 18.71 11.47%
EPS 4.36 4.92 3.95 3.63 3.30 2.80 5.23 -11.45%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.231 0.233 0.222 0.2095 0.1985 0.204 0.20 10.11%
Adjusted Per Share Value based on latest NOSH - 151,775
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.57 7.58 7.49 7.10 6.66 6.26 4.75 36.55%
EPS 1.50 1.75 1.40 1.28 1.17 0.98 1.33 8.37%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0829 0.0786 0.0741 0.0703 0.0712 0.0508 34.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.48 0.47 0.52 0.49 0.38 0.36 -
P/RPS 2.00 2.25 2.22 2.59 2.60 2.12 1.92 2.76%
P/EPS 10.09 9.76 11.91 14.34 14.85 13.57 6.88 29.17%
EY 9.91 10.25 8.40 6.97 6.73 7.37 14.53 -22.57%
DY 0.00 0.00 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.06 2.12 2.48 2.47 1.86 1.80 3.68%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 18/05/07 14/02/07 15/11/06 18/08/06 29/05/06 24/02/06 -
Price 0.40 0.45 0.52 0.50 0.51 0.46 0.38 -
P/RPS 1.82 2.11 2.46 2.49 2.71 2.57 2.03 -7.03%
P/EPS 9.17 9.15 13.17 13.79 15.45 16.43 7.27 16.79%
EY 10.90 10.93 7.59 7.25 6.47 6.09 13.76 -14.42%
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.93 2.34 2.39 2.57 2.25 1.90 -6.07%

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