[FAST] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 19.57%
YoY- -26.43%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 32,552 32,196 30,489 28,626 26,888 20,397 19,048 42.98%
PBT 8,500 7,060 6,960 6,644 5,632 7,944 8,912 -3.10%
Tax -1,092 -1,086 -1,449 -1,622 -1,432 -2,241 -2,626 -44.31%
NP 7,408 5,974 5,510 5,022 4,200 5,703 6,285 11.59%
-
NP to SH 7,520 6,007 5,513 5,022 4,200 5,703 6,285 12.71%
-
Tax Rate 12.85% 15.38% 20.82% 24.41% 25.43% 28.21% 29.47% -
Total Cost 25,144 26,222 24,978 23,604 22,688 14,694 12,762 57.22%
-
Net Worth 35,613 33,780 31,848 30,208 30,599 21,808 17,985 57.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,282 - - - - - -
Div Payout % - 38.00% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 35,613 33,780 31,848 30,208 30,599 21,808 17,985 57.75%
NOSH 152,845 152,166 152,022 152,181 150,000 109,043 94,658 37.67%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.76% 18.56% 18.07% 17.54% 15.62% 27.96% 33.00% -
ROE 21.12% 17.78% 17.31% 16.62% 13.73% 26.15% 34.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.30 21.16 20.06 18.81 17.93 18.71 20.12 3.87%
EPS 4.92 3.95 3.63 3.30 2.80 5.23 6.64 -18.13%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.222 0.2095 0.1985 0.204 0.20 0.19 14.58%
Adjusted Per Share Value based on latest NOSH - 152,187
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.58 7.49 7.10 6.66 6.26 4.75 4.43 43.10%
EPS 1.75 1.40 1.28 1.17 0.98 1.33 1.46 12.85%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0786 0.0741 0.0703 0.0712 0.0508 0.0419 57.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.48 0.47 0.52 0.49 0.38 0.36 0.37 -
P/RPS 2.25 2.22 2.59 2.60 2.12 1.92 1.84 14.36%
P/EPS 9.76 11.91 14.34 14.85 13.57 6.88 5.57 45.39%
EY 10.25 8.40 6.97 6.73 7.37 14.53 17.95 -31.19%
DY 0.00 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.12 2.48 2.47 1.86 1.80 1.95 3.72%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 14/02/07 15/11/06 18/08/06 29/05/06 24/02/06 23/11/05 -
Price 0.45 0.52 0.50 0.51 0.46 0.38 0.34 -
P/RPS 2.11 2.46 2.49 2.71 2.57 2.03 1.69 15.96%
P/EPS 9.15 13.17 13.79 15.45 16.43 7.27 5.12 47.31%
EY 10.93 7.59 7.25 6.47 6.09 13.76 19.53 -32.11%
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.34 2.39 2.57 2.25 1.90 1.79 5.15%

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