[FAST] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1758.33%
YoY- 32.67%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,688 20,487 20,357 19,518 17,952 19,633 19,597 0.30%
PBT 2,932 2,733 2,552 1,878 600 1,374 1,906 33.29%
Tax -856 -939 -662 -330 -132 -355 -465 50.25%
NP 2,076 1,794 1,889 1,548 468 1,019 1,441 27.58%
-
NP to SH 388 735 797 796 -48 95 378 1.75%
-
Tax Rate 29.20% 34.36% 25.94% 17.57% 22.00% 25.84% 24.40% -
Total Cost 17,612 18,693 18,468 17,970 17,484 18,614 18,156 -2.00%
-
Net Worth 25,866 25,021 25,178 24,186 19,320 25,223 25,559 0.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,866 25,021 25,178 24,186 19,320 25,223 25,559 0.79%
NOSH 161,666 156,382 157,368 153,076 120,000 156,666 157,777 1.63%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.54% 8.76% 9.28% 7.93% 2.61% 5.19% 7.35% -
ROE 1.50% 2.94% 3.17% 3.29% -0.25% 0.38% 1.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.18 13.10 12.94 12.75 14.96 12.53 12.42 -1.29%
EPS 0.24 0.47 0.51 0.52 -0.04 0.06 0.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.158 0.161 0.161 0.162 -0.82%
Adjusted Per Share Value based on latest NOSH - 157,692
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.57 4.76 4.73 4.53 4.17 4.56 4.55 0.29%
EPS 0.09 0.17 0.19 0.18 -0.01 0.02 0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0581 0.0585 0.0562 0.0449 0.0586 0.0594 0.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.135 0.12 0.10 0.105 0.12 0.10 -
P/RPS 1.56 1.03 0.93 0.78 0.70 0.96 0.81 54.85%
P/EPS 79.17 28.72 23.68 19.23 -262.50 197.89 41.67 53.45%
EY 1.26 3.48 4.22 5.20 -0.38 0.51 2.40 -34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.84 0.75 0.63 0.65 0.75 0.62 54.50%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/05/14 25/02/14 12/11/13 21/08/13 27/05/13 27/02/13 23/11/12 -
Price 0.25 0.155 0.165 0.11 0.12 0.105 0.12 -
P/RPS 2.05 1.18 1.28 0.86 0.80 0.84 0.97 64.76%
P/EPS 104.17 32.98 32.57 21.15 -300.00 173.16 50.00 63.19%
EY 0.96 3.03 3.07 4.73 -0.33 0.58 2.00 -38.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.97 1.03 0.70 0.75 0.65 0.74 64.48%

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