[FAST] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 409.3%
YoY- -86.01%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,633 14,698 10,168 4,965 30,523 23,298 17,677 7.21%
PBT 1,374 1,430 977 415 1,553 3,661 2,876 -38.75%
Tax -355 -349 -200 0 -1,369 -976 -513 -21.67%
NP 1,019 1,081 777 415 184 2,685 2,363 -42.77%
-
NP to SH 95 284 300 133 -43 1,603 1,460 -83.68%
-
Tax Rate 25.84% 24.41% 20.47% 0.00% 88.15% 26.66% 17.84% -
Total Cost 18,614 13,617 9,391 4,550 30,339 20,613 15,314 13.82%
-
Net Worth 25,223 25,559 25,578 23,792 22,933 26,612 26,248 -2.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,223 25,559 25,578 23,792 22,933 26,612 26,248 -2.60%
NOSH 156,666 157,777 157,894 147,777 143,333 155,631 155,319 0.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.19% 7.35% 7.64% 8.36% 0.60% 11.52% 13.37% -
ROE 0.38% 1.11% 1.17% 0.56% -0.19% 6.02% 5.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.53 9.32 6.44 3.36 21.30 14.97 11.38 6.59%
EPS 0.06 0.18 0.19 0.09 -0.03 1.03 0.94 -83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.162 0.162 0.161 0.16 0.171 0.169 -3.16%
Adjusted Per Share Value based on latest NOSH - 147,777
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.57 3.42 2.37 1.16 7.10 5.42 4.11 7.29%
EPS 0.02 0.07 0.07 0.03 -0.01 0.37 0.34 -84.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0587 0.0595 0.0595 0.0554 0.0534 0.0619 0.0611 -2.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.10 0.14 0.14 0.13 0.09 0.13 -
P/RPS 0.96 1.07 2.17 4.17 0.61 0.60 1.14 -10.77%
P/EPS 197.89 55.56 73.68 155.56 -433.33 8.74 13.83 484.65%
EY 0.51 1.80 1.36 0.64 -0.23 11.44 7.23 -82.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.86 0.87 0.81 0.53 0.77 -1.73%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 27/08/12 25/05/12 27/02/12 23/11/11 29/08/11 -
Price 0.105 0.12 0.14 0.12 0.12 0.11 0.10 -
P/RPS 0.84 1.29 2.17 3.57 0.56 0.73 0.88 -3.04%
P/EPS 173.16 66.67 73.68 133.33 -400.00 10.68 10.64 536.79%
EY 0.58 1.50 1.36 0.75 -0.25 9.36 9.40 -84.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.86 0.75 0.75 0.64 0.59 6.63%

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