[FAST] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.55%
YoY- -50.5%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,624 20,277 20,673 20,218 19,688 20,487 20,357 -9.17%
PBT 3,908 2,779 3,678 3,228 2,932 2,733 2,552 32.89%
Tax -1,352 -935 -1,104 -1,032 -856 -939 -662 61.04%
NP 2,556 1,844 2,574 2,196 2,076 1,794 1,889 22.35%
-
NP to SH 2,272 151 620 394 388 735 797 101.17%
-
Tax Rate 34.60% 33.65% 30.02% 31.97% 29.20% 34.36% 25.94% -
Total Cost 15,068 18,433 18,098 18,022 17,612 18,693 18,468 -12.69%
-
Net Worth 15,965 15,251 24,335 23,640 25,866 25,021 25,178 -26.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 15,965 15,251 24,335 23,640 25,866 25,021 25,178 -26.21%
NOSH 153,513 150,999 154,999 151,538 161,666 156,382 157,368 -1.64%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.50% 9.09% 12.45% 10.86% 10.54% 8.76% 9.28% -
ROE 14.23% 0.99% 2.55% 1.67% 1.50% 2.94% 3.17% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.48 13.43 13.34 13.34 12.18 13.10 12.94 -7.67%
EPS 1.48 0.10 0.40 0.26 0.24 0.47 0.51 103.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.101 0.157 0.156 0.16 0.16 0.16 -24.98%
Adjusted Per Share Value based on latest NOSH - 166,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.09 4.71 4.80 4.70 4.57 4.76 4.73 -9.24%
EPS 0.53 0.04 0.14 0.09 0.09 0.17 0.19 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0354 0.0565 0.0549 0.0601 0.0581 0.0585 -26.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.205 0.165 0.185 0.215 0.19 0.135 0.12 -
P/RPS 1.79 1.23 1.39 1.61 1.56 1.03 0.93 54.79%
P/EPS 13.85 165.00 46.25 82.69 79.17 28.72 23.68 -30.08%
EY 7.22 0.61 2.16 1.21 1.26 3.48 4.22 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.63 1.18 1.38 1.19 0.84 0.75 90.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 16/02/15 25/11/14 26/08/14 16/05/14 25/02/14 12/11/13 -
Price 0.185 0.18 0.20 0.185 0.25 0.155 0.165 -
P/RPS 1.61 1.34 1.50 1.39 2.05 1.18 1.28 16.53%
P/EPS 12.50 180.00 50.00 71.15 104.17 32.98 32.57 -47.21%
EY 8.00 0.56 2.00 1.41 0.96 3.03 3.07 89.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.78 1.27 1.19 1.56 0.97 1.03 44.05%

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