[FAST] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 57.36%
YoY- -22.24%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,176 17,624 20,277 20,673 20,218 19,688 20,487 -7.68%
PBT 3,124 3,908 2,779 3,678 3,228 2,932 2,733 9.35%
Tax -1,270 -1,352 -935 -1,104 -1,032 -856 -939 22.36%
NP 1,854 2,556 1,844 2,574 2,196 2,076 1,794 2.22%
-
NP to SH 1,582 2,272 151 620 394 388 735 66.93%
-
Tax Rate 40.65% 34.60% 33.65% 30.02% 31.97% 29.20% 34.36% -
Total Cost 16,322 15,068 18,433 18,098 18,022 17,612 18,693 -8.66%
-
Net Worth 16,440 15,965 15,251 24,335 23,640 25,866 25,021 -24.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 16,440 15,965 15,251 24,335 23,640 25,866 25,021 -24.47%
NOSH 155,098 153,513 150,999 154,999 151,538 161,666 156,382 -0.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.20% 14.50% 9.09% 12.45% 10.86% 10.54% 8.76% -
ROE 9.62% 14.23% 0.99% 2.55% 1.67% 1.50% 2.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.72 11.48 13.43 13.34 13.34 12.18 13.10 -7.17%
EPS 1.02 1.48 0.10 0.40 0.26 0.24 0.47 67.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.104 0.101 0.157 0.156 0.16 0.16 -24.06%
Adjusted Per Share Value based on latest NOSH - 157,647
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.23 4.10 4.72 4.81 4.71 4.58 4.77 -7.71%
EPS 0.37 0.53 0.04 0.14 0.09 0.09 0.17 68.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0372 0.0355 0.0566 0.055 0.0602 0.0582 -24.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.18 0.205 0.165 0.185 0.215 0.19 0.135 -
P/RPS 1.54 1.79 1.23 1.39 1.61 1.56 1.03 30.85%
P/EPS 17.65 13.85 165.00 46.25 82.69 79.17 28.72 -27.78%
EY 5.67 7.22 0.61 2.16 1.21 1.26 3.48 38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.97 1.63 1.18 1.38 1.19 0.84 60.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 22/05/15 16/02/15 25/11/14 26/08/14 16/05/14 25/02/14 -
Price 0.19 0.185 0.18 0.20 0.185 0.25 0.155 -
P/RPS 1.62 1.61 1.34 1.50 1.39 2.05 1.18 23.59%
P/EPS 18.63 12.50 180.00 50.00 71.15 104.17 32.98 -31.73%
EY 5.37 8.00 0.56 2.00 1.41 0.96 3.03 46.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.78 1.78 1.27 1.19 1.56 0.97 50.61%

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