[FAST] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 106.98%
YoY- 326.19%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,855 19,224 19,156 19,633 20,702 22,247 25,717 -15.82%
PBT 1,926 1,337 1,109 1,374 -530 -170 461 159.17%
Tax -571 -321 -388 -355 -953 -1,294 -1,334 -43.17%
NP 1,355 1,016 721 1,019 -1,483 -1,464 -873 -
-
NP to SH 573 193 -50 95 -1,362 -1,202 -860 -
-
Tax Rate 29.65% 24.01% 34.99% 25.84% - - 289.37% -
Total Cost 18,500 18,208 18,435 18,614 22,185 23,711 26,590 -21.46%
-
Net Worth 25,252 24,915 19,320 25,625 27,540 24,594 23,792 4.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 25,252 24,915 19,320 25,625 27,540 24,594 23,792 4.04%
NOSH 157,826 157,692 120,000 159,166 170,000 151,818 147,777 4.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.82% 5.29% 3.76% 5.19% -7.16% -6.58% -3.39% -
ROE 2.27% 0.77% -0.26% 0.37% -4.95% -4.89% -3.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.58 12.19 15.96 12.33 12.18 14.65 17.40 -19.43%
EPS 0.36 0.12 -0.04 0.06 -0.80 -0.79 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.158 0.161 0.161 0.162 0.162 0.161 -0.41%
Adjusted Per Share Value based on latest NOSH - 159,166
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.62 4.47 4.46 4.57 4.82 5.18 5.99 -15.88%
EPS 0.13 0.04 -0.01 0.02 -0.32 -0.28 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.058 0.045 0.0596 0.0641 0.0572 0.0554 4.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.10 0.105 0.12 0.10 0.14 0.14 -
P/RPS 0.95 0.82 0.66 0.97 0.82 0.96 0.80 12.12%
P/EPS 33.05 81.71 -252.00 201.05 -12.48 -17.68 -24.06 -
EY 3.03 1.22 -0.40 0.50 -8.01 -5.66 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.65 0.75 0.62 0.86 0.87 -9.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 21/08/13 27/05/13 27/02/13 23/11/12 27/08/12 25/05/12 -
Price 0.165 0.11 0.12 0.105 0.12 0.14 0.12 -
P/RPS 1.31 0.90 0.75 0.85 0.99 0.96 0.69 53.26%
P/EPS 45.45 89.88 -288.00 175.92 -14.98 -17.68 -20.62 -
EY 2.20 1.11 -0.35 0.57 -6.68 -5.66 -4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.70 0.75 0.65 0.74 0.86 0.75 23.52%

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