[FAST] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -112.63%
YoY- -109.02%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,487 15,268 9,759 4,488 19,633 14,698 10,168 59.32%
PBT 2,733 1,914 939 150 1,374 1,430 977 98.16%
Tax -939 -497 -165 -33 -355 -349 -200 179.59%
NP 1,794 1,417 774 117 1,019 1,081 777 74.42%
-
NP to SH 735 598 398 -12 95 284 300 81.44%
-
Tax Rate 34.36% 25.97% 17.57% 22.00% 25.84% 24.41% 20.47% -
Total Cost 18,693 13,851 8,985 4,371 18,614 13,617 9,391 58.03%
-
Net Worth 25,021 25,178 24,186 19,320 25,223 25,559 25,578 -1.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,021 25,178 24,186 19,320 25,223 25,559 25,578 -1.45%
NOSH 156,382 157,368 153,076 120,000 156,666 157,777 157,894 -0.63%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.76% 9.28% 7.93% 2.61% 5.19% 7.35% 7.64% -
ROE 2.94% 2.38% 1.65% -0.06% 0.38% 1.11% 1.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.10 9.70 6.38 3.74 12.53 9.32 6.44 60.33%
EPS 0.47 0.38 0.26 -0.01 0.06 0.18 0.19 82.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.158 0.161 0.161 0.162 0.162 -0.82%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.77 3.55 2.27 1.04 4.57 3.42 2.37 59.20%
EPS 0.17 0.14 0.09 0.00 0.02 0.07 0.07 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0586 0.0563 0.045 0.0587 0.0595 0.0595 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.135 0.12 0.10 0.105 0.12 0.10 0.14 -
P/RPS 1.03 1.24 1.57 2.81 0.96 1.07 2.17 -39.06%
P/EPS 28.72 31.58 38.46 -1,050.00 197.89 55.56 73.68 -46.54%
EY 3.48 3.17 2.60 -0.10 0.51 1.80 1.36 86.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.63 0.65 0.75 0.62 0.86 -1.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 12/11/13 21/08/13 27/05/13 27/02/13 23/11/12 27/08/12 -
Price 0.155 0.165 0.11 0.12 0.105 0.12 0.14 -
P/RPS 1.18 1.70 1.73 3.21 0.84 1.29 2.17 -33.30%
P/EPS 32.98 43.42 42.31 -1,200.00 173.16 66.67 73.68 -41.39%
EY 3.03 2.30 2.36 -0.08 0.58 1.50 1.36 70.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.70 0.75 0.65 0.74 0.86 8.33%

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