[FAST] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.81%
YoY- -121.17%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 19,633 29,755 29,944 12,297 33,979 35,033 32,196 -7.90%
PBT 1,374 1,728 4,054 -10,586 -4,936 5,285 7,059 -23.85%
Tax -355 -1,606 -363 545 434 -568 -1,085 -16.97%
NP 1,019 122 3,691 -10,041 -4,502 4,717 5,974 -25.50%
-
NP to SH 95 -42 2,514 -9,623 -4,351 4,809 6,007 -49.86%
-
Tax Rate 25.84% 92.94% 8.95% - - 10.75% 15.37% -
Total Cost 18,614 29,633 26,253 22,338 38,481 30,316 26,222 -5.54%
-
Net Worth 25,625 25,066 25,156 22,698 32,722 42,175 33,680 -4.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,286 -
Div Payout % - - - - - - 38.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,625 25,066 25,156 22,698 32,722 42,175 33,680 -4.44%
NOSH 159,166 156,666 156,250 154,413 155,819 175,000 152,400 0.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.19% 0.41% 12.33% -81.65% -13.25% 13.46% 18.56% -
ROE 0.37% -0.17% 9.99% -42.39% -13.30% 11.40% 17.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.33 18.99 19.16 7.96 21.81 20.02 21.13 -8.57%
EPS 0.06 -0.03 1.61 -6.23 -2.79 2.75 3.94 -50.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.161 0.16 0.161 0.147 0.21 0.241 0.221 -5.13%
Adjusted Per Share Value based on latest NOSH - 154,413
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.57 6.93 6.97 2.86 7.91 8.15 7.49 -7.89%
EPS 0.02 -0.01 0.59 -2.24 -1.01 1.12 1.40 -50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.0596 0.0583 0.0586 0.0528 0.0762 0.0982 0.0784 -4.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.13 0.16 0.14 0.20 0.35 0.47 -
P/RPS 0.97 0.68 0.83 1.76 0.92 1.75 2.22 -12.87%
P/EPS 201.05 -484.92 9.94 -2.25 -7.16 12.74 11.92 60.07%
EY 0.50 -0.21 10.06 -44.51 -13.96 7.85 8.39 -37.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 0.75 0.81 0.99 0.95 0.95 1.45 2.13 -15.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 - 07/03/08 14/02/07 -
Price 0.105 0.12 0.12 0.15 0.00 0.26 0.52 -
P/RPS 0.85 0.63 0.63 1.88 0.00 1.30 2.46 -16.21%
P/EPS 175.92 -447.62 7.46 -2.41 0.00 9.46 13.19 53.93%
EY 0.57 -0.22 13.41 -41.55 0.00 10.57 7.58 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 0.65 0.75 0.75 1.02 0.00 1.08 2.35 -19.26%

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