[FAST] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.25%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 16,568 14,725 15,505 15,268 14,698 23,298 26,880 -7.74%
PBT 3,025 3,262 2,759 1,914 1,430 3,661 5,872 -10.45%
Tax -809 -1,074 -828 -497 -349 -976 -813 -0.08%
NP 2,216 2,188 1,931 1,417 1,081 2,685 5,059 -12.84%
-
NP to SH 1,977 1,926 465 598 284 1,603 2,246 -2.10%
-
Tax Rate 26.74% 32.92% 30.01% 25.97% 24.41% 26.66% 13.85% -
Total Cost 14,352 12,537 13,574 13,851 13,617 20,613 21,821 -6.73%
-
Net Worth 22,984 20,353 24,334 25,178 25,559 26,612 24,799 -1.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 22,984 20,353 24,334 25,178 25,559 26,612 24,799 -1.25%
NOSH 171,111 171,111 154,999 157,368 157,777 155,631 155,972 1.55%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.38% 14.86% 12.45% 9.28% 7.35% 11.52% 18.82% -
ROE 8.60% 9.46% 1.91% 2.38% 1.11% 6.02% 9.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.88 9.48 10.00 9.70 9.32 14.97 17.23 -8.84%
EPS 1.18 1.24 0.30 0.38 0.18 1.03 1.44 -3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.131 0.157 0.16 0.162 0.171 0.159 -2.44%
Adjusted Per Share Value based on latest NOSH - 157,826
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.86 3.43 3.61 3.55 3.42 5.42 6.26 -7.73%
EPS 0.46 0.45 0.11 0.14 0.07 0.37 0.52 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0474 0.0566 0.0586 0.0595 0.0619 0.0577 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.185 0.17 0.185 0.12 0.10 0.09 0.09 -
P/RPS 1.87 1.79 1.85 1.24 1.07 0.60 0.52 23.75%
P/EPS 15.70 13.71 61.67 31.58 55.56 8.74 6.25 16.57%
EY 6.37 7.29 1.62 3.17 1.80 11.44 16.00 -14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.30 1.18 0.75 0.62 0.53 0.57 15.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 25/11/14 12/11/13 23/11/12 23/11/11 29/11/10 -
Price 0.195 0.185 0.20 0.165 0.12 0.11 0.12 -
P/RPS 1.97 1.95 2.00 1.70 1.29 0.73 0.70 18.80%
P/EPS 16.55 14.92 66.67 43.42 66.67 10.68 8.33 12.11%
EY 6.04 6.70 1.50 2.30 1.50 9.36 12.00 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.41 1.27 1.03 0.74 0.64 0.75 11.21%

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