[FAST] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -26.8%
YoY- -28.63%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,336 19,860 30,523 31,064 35,354 36,012 29,944 -22.75%
PBT 1,954 1,660 1,553 4,881 5,752 6,728 4,056 -38.57%
Tax -400 0 -1,369 -1,301 -1,026 -1,088 -363 6.69%
NP 1,554 1,660 184 3,580 4,726 5,640 3,693 -43.87%
-
NP to SH 600 532 -43 2,137 2,920 3,804 2,516 -61.57%
-
Tax Rate 20.47% 0.00% 88.15% 26.65% 17.84% 16.17% 8.95% -
Total Cost 18,782 18,200 30,339 27,484 30,628 30,372 26,251 -20.02%
-
Net Worth 25,578 23,792 22,933 26,612 26,248 25,879 25,119 1.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,578 23,792 22,933 26,612 26,248 25,879 25,119 1.21%
NOSH 157,894 147,777 143,333 155,631 155,319 155,901 156,022 0.79%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.64% 8.36% 0.60% 11.52% 13.37% 15.66% 12.33% -
ROE 2.35% 2.24% -0.19% 8.03% 11.12% 14.70% 10.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.88 13.44 21.30 19.96 22.76 23.10 19.19 -23.36%
EPS 0.38 0.36 -0.03 1.37 1.88 2.44 1.61 -61.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.161 0.16 0.171 0.169 0.166 0.161 0.41%
Adjusted Per Share Value based on latest NOSH - 158,888
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.73 4.62 7.10 7.23 8.23 8.38 6.97 -22.79%
EPS 0.14 0.12 -0.01 0.50 0.68 0.89 0.59 -61.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0554 0.0534 0.0619 0.0611 0.0602 0.0585 1.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.14 0.13 0.09 0.13 0.13 0.16 -
P/RPS 1.09 1.04 0.61 0.45 0.57 0.56 0.83 19.94%
P/EPS 36.84 38.89 -433.33 6.55 6.91 5.33 9.92 140.00%
EY 2.71 2.57 -0.23 15.26 14.46 18.77 10.08 -58.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.81 0.53 0.77 0.78 0.99 -8.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 27/02/12 23/11/11 29/08/11 25/05/11 28/02/11 -
Price 0.14 0.12 0.12 0.11 0.10 0.12 0.12 -
P/RPS 1.09 0.89 0.56 0.55 0.44 0.52 0.63 44.16%
P/EPS 36.84 33.33 -400.00 8.01 5.32 4.92 7.44 190.79%
EY 2.71 3.00 -0.25 12.48 18.80 20.33 13.44 -65.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.75 0.64 0.59 0.72 0.75 9.56%

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