[FAST] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 94.04%
YoY- 91.25%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 372,436 355,600 398,922 366,948 347,572 292,460 272,053 23.31%
PBT -3,700 -1,088 -16,204 -4,614 -5,458 -11,600 -2,992 15.22%
Tax 2,342 788 -1,340 -686 -196 -1,104 -1,501 -
NP -1,358 -300 -17,544 -5,301 -5,654 -12,704 -4,493 -54.99%
-
NP to SH -2,382 -1,112 -18,652 -5,222 -5,536 -12,712 -4,493 -34.52%
-
Tax Rate - - - - - - - -
Total Cost 373,794 355,900 416,466 372,249 353,226 305,164 276,546 22.27%
-
Net Worth 90,418 55,500 68,459 74,487 75,003 70,050 51,296 45.97%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 90,418 55,500 68,459 74,487 75,003 70,050 51,296 45.97%
NOSH 430,562 430,562 215,281 215,281 215,281 207,216 187,216 74.32%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -0.36% -0.08% -4.40% -1.44% -1.63% -4.34% -1.65% -
ROE -2.63% -2.00% -27.25% -7.01% -7.38% -18.15% -8.76% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 86.50 130.71 185.30 170.45 162.66 148.63 206.31 -44.01%
EPS -0.56 -0.40 -8.66 -2.43 -2.60 -0.08 -3.41 -70.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.204 0.318 0.346 0.351 0.356 0.389 -33.72%
Adjusted Per Share Value based on latest NOSH - 430,562
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 86.50 82.59 92.65 85.23 80.73 67.93 63.19 23.30%
EPS -0.56 -0.26 -4.33 -1.21 -1.29 -2.95 -1.04 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1289 0.159 0.173 0.1742 0.1627 0.1191 46.00%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.075 0.075 0.13 0.12 0.09 0.13 0.13 -
P/RPS 0.09 0.06 0.07 0.07 0.06 0.09 0.06 31.06%
P/EPS -13.56 -18.35 -1.50 -4.95 -3.47 -2.01 -3.82 132.88%
EY -7.38 -5.45 -66.65 -20.22 -28.79 -49.69 -26.21 -57.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.41 0.35 0.26 0.37 0.33 5.97%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 29/05/24 29/02/24 30/11/23 21/08/23 29/05/23 28/02/23 -
Price 0.065 0.075 0.085 0.105 0.11 0.135 0.155 -
P/RPS 0.08 0.06 0.05 0.06 0.07 0.09 0.08 0.00%
P/EPS -11.75 -18.35 -0.98 -4.33 -4.25 -2.09 -4.55 88.33%
EY -8.51 -5.45 -101.93 -23.10 -23.55 -47.85 -21.98 -46.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.27 0.30 0.31 0.38 0.40 -15.64%

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