[FAST] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.17%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,218 19,688 20,487 20,357 19,518 17,952 19,633 1.98%
PBT 3,228 2,932 2,733 2,552 1,878 600 1,374 77.00%
Tax -1,032 -856 -939 -662 -330 -132 -355 104.08%
NP 2,196 2,076 1,794 1,889 1,548 468 1,019 67.07%
-
NP to SH 394 388 735 797 796 -48 95 158.80%
-
Tax Rate 31.97% 29.20% 34.36% 25.94% 17.57% 22.00% 25.84% -
Total Cost 18,022 17,612 18,693 18,468 17,970 17,484 18,614 -2.13%
-
Net Worth 23,640 25,866 25,021 25,178 24,186 19,320 25,223 -4.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 23,640 25,866 25,021 25,178 24,186 19,320 25,223 -4.24%
NOSH 151,538 161,666 156,382 157,368 153,076 120,000 156,666 -2.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.86% 10.54% 8.76% 9.28% 7.93% 2.61% 5.19% -
ROE 1.67% 1.50% 2.94% 3.17% 3.29% -0.25% 0.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.34 12.18 13.10 12.94 12.75 14.96 12.53 4.27%
EPS 0.26 0.24 0.47 0.51 0.52 -0.04 0.06 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.16 0.16 0.16 0.158 0.161 0.161 -2.08%
Adjusted Per Share Value based on latest NOSH - 157,826
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.71 4.58 4.77 4.74 4.54 4.18 4.57 2.03%
EPS 0.09 0.09 0.17 0.19 0.19 -0.01 0.02 173.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0602 0.0582 0.0586 0.0563 0.045 0.0587 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.19 0.135 0.12 0.10 0.105 0.12 -
P/RPS 1.61 1.56 1.03 0.93 0.78 0.70 0.96 41.29%
P/EPS 82.69 79.17 28.72 23.68 19.23 -262.50 197.89 -44.19%
EY 1.21 1.26 3.48 4.22 5.20 -0.38 0.51 78.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 0.84 0.75 0.63 0.65 0.75 50.32%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 16/05/14 25/02/14 12/11/13 21/08/13 27/05/13 27/02/13 -
Price 0.185 0.25 0.155 0.165 0.11 0.12 0.105 -
P/RPS 1.39 2.05 1.18 1.28 0.86 0.80 0.84 40.03%
P/EPS 71.15 104.17 32.98 32.57 21.15 -300.00 173.16 -44.82%
EY 1.41 0.96 3.03 3.07 4.73 -0.33 0.58 81.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.56 0.97 1.03 0.70 0.75 0.65 49.82%

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