[FAST] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2630.28%
YoY- -422.95%
Quarter Report
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 88,641 50,547 62,262 52,913 73,528 12,428 12,464 271.14%
PBT 722 -186 -1,338 -2,613 410 -1,349 -1 -
Tax 306 -1,526 -145 -145 -301 -198 -373 -
NP 1,028 -1,712 -1,483 -2,758 109 -1,547 -374 -
-
NP to SH 1,028 -1,712 -1,483 -2,758 109 -1,547 -374 -
-
Tax Rate -42.38% - - - 73.41% - - -
Total Cost 87,613 52,259 63,745 55,671 73,419 13,975 12,838 261.05%
-
Net Worth 101,327 106,623 108,708 89,027 91,737 73,195 37,536 94.22%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 101,327 106,623 108,708 89,027 91,737 73,195 37,536 94.22%
NOSH 737,402 579,472 579,472 405,083 405,083 349,694 250,963 105.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.16% -3.39% -2.38% -5.21% 0.15% -12.45% -3.00% -
ROE 1.01% -1.61% -1.36% -3.10% 0.12% -2.11% -1.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.82 8.72 15.12 13.67 19.00 4.75 5.45 86.27%
EPS 0.16 -0.30 -0.36 -0.71 0.03 -0.59 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.184 0.264 0.23 0.237 0.28 0.164 -2.46%
Adjusted Per Share Value based on latest NOSH - 405,083
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.59 11.74 14.46 12.29 17.08 2.89 2.89 271.59%
EPS 0.24 -0.40 -0.34 -0.64 0.03 -0.36 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2353 0.2476 0.2525 0.2068 0.2131 0.17 0.0872 94.17%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.065 0.095 0.235 0.265 0.425 0.465 -
P/RPS 0.18 0.75 0.63 1.72 1.40 8.94 8.54 -92.42%
P/EPS 15.60 -22.00 -26.38 -32.98 941.06 -71.82 -284.57 -
EY 6.41 -4.55 -3.79 -3.03 0.11 -1.39 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.36 1.02 1.12 1.52 2.84 -85.38%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 30/05/22 28/02/22 23/11/21 27/08/21 28/05/21 25/02/21 -
Price 0.03 0.055 0.065 0.105 0.205 0.315 0.415 -
P/RPS 0.22 0.63 0.43 0.77 1.08 6.63 7.62 -90.64%
P/EPS 18.72 -18.62 -18.05 -14.74 727.99 -53.23 -253.97 -
EY 5.34 -5.37 -5.54 -6.79 0.14 -1.88 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.30 0.25 0.46 0.86 1.13 2.53 -82.28%

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