[FAST] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.02%
YoY- 126.14%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,298 17,677 9,003 29,944 26,880 17,767 3,918 227.86%
PBT 3,661 2,876 1,682 4,056 5,872 3,948 367 362.75%
Tax -976 -513 -272 -363 -813 -641 0 -
NP 2,685 2,363 1,410 3,693 5,059 3,307 367 276.40%
-
NP to SH 1,603 1,460 951 2,516 2,246 955 371 165.04%
-
Tax Rate 26.66% 17.84% 16.17% 8.95% 13.85% 16.24% 0.00% -
Total Cost 20,613 15,314 7,593 26,251 21,821 14,460 3,551 222.64%
-
Net Worth 26,612 26,248 25,879 25,119 24,799 23,640 22,723 11.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 26,612 26,248 25,879 25,119 24,799 23,640 22,723 11.09%
NOSH 155,631 155,319 155,901 156,022 155,972 156,557 154,583 0.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.52% 13.37% 15.66% 12.33% 18.82% 18.61% 9.37% -
ROE 6.02% 5.56% 3.67% 10.02% 9.06% 4.04% 1.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.97 11.38 5.77 19.19 17.23 11.35 2.53 226.78%
EPS 1.03 0.94 0.61 1.61 1.44 0.61 0.24 163.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.169 0.166 0.161 0.159 0.151 0.147 10.59%
Adjusted Per Share Value based on latest NOSH - 156,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.42 4.11 2.10 6.97 6.26 4.14 0.91 228.22%
EPS 0.37 0.34 0.22 0.59 0.52 0.22 0.09 156.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0619 0.0611 0.0602 0.0585 0.0577 0.055 0.0529 11.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.13 0.13 0.16 0.09 0.10 0.19 -
P/RPS 0.60 1.14 2.25 0.83 0.52 0.88 7.50 -81.40%
P/EPS 8.74 13.83 21.31 9.92 6.25 16.39 79.17 -76.95%
EY 11.44 7.23 4.69 10.08 16.00 6.10 1.26 334.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 0.78 0.99 0.57 0.66 1.29 -44.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 29/08/11 25/05/11 28/02/11 29/11/10 30/08/10 14/05/10 -
Price 0.11 0.10 0.12 0.12 0.12 0.10 0.10 -
P/RPS 0.73 0.88 2.08 0.63 0.70 0.88 3.95 -67.52%
P/EPS 10.68 10.64 19.67 7.44 8.33 16.39 41.67 -59.61%
EY 9.36 9.40 5.08 13.44 12.00 6.10 2.40 147.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.72 0.75 0.75 0.66 0.68 -3.95%

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