[FAST] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.83%
YoY- 1788.0%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,277 20,724 20,837 20,922 20,488 19,855 19,224 3.60%
PBT 2,779 3,579 3,408 3,316 2,733 1,926 1,337 62.65%
Tax -936 -1,271 -1,291 -1,121 -940 -571 -321 103.70%
NP 1,843 2,308 2,117 2,195 1,793 1,355 1,016 48.57%
-
NP to SH 151 439 534 844 735 573 193 -15.05%
-
Tax Rate 33.68% 35.51% 37.88% 33.81% 34.39% 29.65% 24.01% -
Total Cost 18,434 18,416 18,720 18,727 18,695 18,500 18,208 0.82%
-
Net Worth 15,857 24,750 26,000 25,866 24,839 25,252 24,915 -25.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 15,857 24,750 26,000 25,866 24,839 25,252 24,915 -25.94%
NOSH 156,999 157,647 166,666 161,666 153,333 157,826 157,692 -0.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.09% 11.14% 10.16% 10.49% 8.75% 6.82% 5.29% -
ROE 0.95% 1.77% 2.05% 3.26% 2.96% 2.27% 0.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.92 13.15 12.50 12.94 13.36 12.58 12.19 3.94%
EPS 0.10 0.28 0.32 0.52 0.48 0.36 0.12 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.157 0.156 0.16 0.162 0.16 0.158 -25.73%
Adjusted Per Share Value based on latest NOSH - 161,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.72 4.82 4.85 4.87 4.77 4.62 4.47 3.68%
EPS 0.04 0.10 0.12 0.20 0.17 0.13 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0576 0.0605 0.0602 0.0578 0.0588 0.058 -25.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.165 0.185 0.215 0.19 0.135 0.12 0.10 -
P/RPS 1.28 1.41 1.72 1.47 1.01 0.95 0.82 34.45%
P/EPS 171.56 66.43 67.10 36.39 28.16 33.05 81.71 63.74%
EY 0.58 1.51 1.49 2.75 3.55 3.03 1.22 -39.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.18 1.38 1.19 0.83 0.75 0.63 88.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 26/08/14 16/05/14 25/02/14 12/11/13 21/08/13 -
Price 0.18 0.20 0.185 0.25 0.155 0.165 0.11 -
P/RPS 1.39 1.52 1.48 1.93 1.16 1.31 0.90 33.50%
P/EPS 187.15 71.82 57.74 47.89 32.34 45.45 89.88 62.84%
EY 0.53 1.39 1.73 2.09 3.09 2.20 1.11 -38.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.27 1.19 1.56 0.96 1.03 0.70 85.98%

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