[FAST] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.89%
YoY- -82.28%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,518 17,952 19,633 19,597 20,336 19,860 30,523 -25.79%
PBT 1,878 600 1,374 1,906 1,954 1,660 1,553 13.51%
Tax -330 -132 -355 -465 -400 0 -1,369 -61.30%
NP 1,548 468 1,019 1,441 1,554 1,660 184 314.18%
-
NP to SH 796 -48 95 378 600 532 -43 -
-
Tax Rate 17.57% 22.00% 25.84% 24.40% 20.47% 0.00% 88.15% -
Total Cost 17,970 17,484 18,614 18,156 18,782 18,200 30,339 -29.49%
-
Net Worth 24,186 19,320 25,223 25,559 25,578 23,792 22,933 3.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,186 19,320 25,223 25,559 25,578 23,792 22,933 3.61%
NOSH 153,076 120,000 156,666 157,777 157,894 147,777 143,333 4.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.93% 2.61% 5.19% 7.35% 7.64% 8.36% 0.60% -
ROE 3.29% -0.25% 0.38% 1.48% 2.35% 2.24% -0.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.75 14.96 12.53 12.42 12.88 13.44 21.30 -28.99%
EPS 0.52 -0.04 0.06 0.24 0.38 0.36 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.161 0.161 0.162 0.162 0.161 0.16 -0.83%
Adjusted Per Share Value based on latest NOSH - 170,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.54 4.18 4.57 4.56 4.73 4.62 7.10 -25.79%
EPS 0.19 -0.01 0.02 0.09 0.14 0.12 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.045 0.0587 0.0595 0.0595 0.0554 0.0534 3.59%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.105 0.12 0.10 0.14 0.14 0.13 -
P/RPS 0.78 0.70 0.96 0.81 1.09 1.04 0.61 17.82%
P/EPS 19.23 -262.50 197.89 41.67 36.84 38.89 -433.33 -
EY 5.20 -0.38 0.51 2.40 2.71 2.57 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.75 0.62 0.86 0.87 0.81 -15.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 27/05/13 27/02/13 23/11/12 27/08/12 25/05/12 27/02/12 -
Price 0.11 0.12 0.105 0.12 0.14 0.12 0.12 -
P/RPS 0.86 0.80 0.84 0.97 1.09 0.89 0.56 33.14%
P/EPS 21.15 -300.00 173.16 50.00 36.84 33.33 -400.00 -
EY 4.73 -0.33 0.58 2.00 2.71 3.00 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.65 0.74 0.86 0.75 0.75 -4.49%

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