[FAST] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.81%
YoY- -3705.18%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,698 23,298 26,880 9,107 26,298 26,525 22,867 -7.09%
PBT 1,430 3,661 5,872 -7,416 -147 5,644 5,220 -19.39%
Tax -349 -976 -813 270 247 -577 -1,087 -17.23%
NP 1,081 2,685 5,059 -7,146 100 5,067 4,133 -20.01%
-
NP to SH 284 1,603 2,246 -6,958 193 5,070 4,135 -35.97%
-
Tax Rate 24.41% 26.66% 13.85% - - 10.22% 20.82% -
Total Cost 13,617 20,613 21,821 16,253 26,198 21,458 18,734 -5.17%
-
Net Worth 25,559 26,612 24,799 25,216 39,565 37,447 31,848 -3.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 25,559 26,612 24,799 25,216 39,565 37,447 31,848 -3.59%
NOSH 157,777 155,631 155,972 155,659 160,833 154,103 152,022 0.62%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.35% 11.52% 18.82% -78.47% 0.38% 19.10% 18.07% -
ROE 1.11% 6.02% 9.06% -27.59% 0.49% 13.54% 12.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.32 14.97 17.23 5.85 16.35 17.21 15.04 -7.65%
EPS 0.18 1.03 1.44 -4.47 0.12 3.29 2.72 -36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.171 0.159 0.162 0.246 0.243 0.2095 -4.19%
Adjusted Per Share Value based on latest NOSH - 156,865
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.42 5.42 6.26 2.12 6.12 6.17 5.32 -7.09%
EPS 0.07 0.37 0.52 -1.62 0.04 1.18 0.96 -35.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0619 0.0577 0.0587 0.0921 0.0872 0.0741 -3.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.10 0.09 0.09 0.12 0.14 0.40 0.52 -
P/RPS 1.07 0.60 0.52 2.05 0.86 2.32 3.46 -17.75%
P/EPS 55.56 8.74 6.25 -2.68 116.67 12.16 19.12 19.43%
EY 1.80 11.44 16.00 -37.25 0.86 8.22 5.23 -16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.57 0.74 0.57 1.65 2.48 -20.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 29/11/10 30/11/09 26/11/08 26/11/07 15/11/06 -
Price 0.12 0.11 0.12 0.16 0.11 0.38 0.50 -
P/RPS 1.29 0.73 0.70 2.73 0.67 2.21 3.32 -14.56%
P/EPS 66.67 10.68 8.33 -3.58 91.67 11.55 18.38 23.93%
EY 1.50 9.36 12.00 -27.94 1.09 8.66 5.44 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.75 0.99 0.45 1.56 2.39 -17.73%

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