[FAST] QoQ TTM 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- -152.63%
YoY- 94.19%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,488 19,855 19,224 19,156 19,633 20,702 22,247 -5.32%
PBT 2,733 1,926 1,337 1,109 1,374 -530 -170 -
Tax -940 -571 -321 -388 -355 -953 -1,294 -19.14%
NP 1,793 1,355 1,016 721 1,019 -1,483 -1,464 -
-
NP to SH 735 573 193 -50 95 -1,362 -1,202 -
-
Tax Rate 34.39% 29.65% 24.01% 34.99% 25.84% - - -
Total Cost 18,695 18,500 18,208 18,435 18,614 22,185 23,711 -14.61%
-
Net Worth 24,839 25,252 24,915 19,320 25,625 27,540 24,594 0.66%
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 24,839 25,252 24,915 19,320 25,625 27,540 24,594 0.66%
NOSH 153,333 157,826 157,692 120,000 159,166 170,000 151,818 0.66%
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 8.75% 6.82% 5.29% 3.76% 5.19% -7.16% -6.58% -
ROE 2.96% 2.27% 0.77% -0.26% 0.37% -4.95% -4.89% -
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 13.36 12.58 12.19 15.96 12.33 12.18 14.65 -5.94%
EPS 0.48 0.36 0.12 -0.04 0.06 -0.80 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.16 0.158 0.161 0.161 0.162 0.162 0.00%
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 4.62 4.47 4.46 4.57 4.82 5.18 -5.33%
EPS 0.17 0.13 0.04 -0.01 0.02 -0.32 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0588 0.058 0.045 0.0596 0.0641 0.0572 0.69%
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 1.01 0.95 0.82 0.66 0.97 0.82 0.96 3.43%
P/EPS 28.16 33.05 81.71 -252.00 201.05 -12.48 -17.68 -
EY 3.55 3.03 1.22 -0.40 0.50 -8.01 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.63 0.65 0.75 0.62 0.86 -2.33%
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 1.16 1.31 0.90 0.75 0.85 0.99 0.96 13.40%
P/EPS 32.34 45.45 89.88 -288.00 175.92 -14.98 -17.68 -
EY 3.09 2.20 1.11 -0.35 0.57 -6.68 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.70 0.75 0.65 0.74 0.86 7.58%

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