[FAST] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 30,489 28,626 26,888 20,397 19,048 17,190 16,736 49.10%
PBT 6,960 6,644 5,632 7,944 8,912 10,298 14,680 -39.16%
Tax -1,449 -1,622 -1,432 -2,241 -2,626 -3,472 -5,620 -59.45%
NP 5,510 5,022 4,200 5,703 6,285 6,826 9,060 -28.19%
-
NP to SH 5,513 5,022 4,200 5,703 6,285 6,826 13,940 -46.09%
-
Tax Rate 20.82% 24.41% 25.43% 28.21% 29.47% 33.72% 38.28% -
Total Cost 24,978 23,604 22,688 14,694 12,762 10,364 7,676 119.43%
-
Net Worth 31,848 30,208 30,599 21,808 17,985 11,768 472 1553.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 31,848 30,208 30,599 21,808 17,985 11,768 472 1553.15%
NOSH 152,022 152,181 150,000 109,043 94,658 65,383 3,933 1040.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.07% 17.54% 15.62% 27.96% 33.00% 39.71% 54.13% -
ROE 17.31% 16.62% 13.73% 26.15% 34.95% 58.00% 2,953.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.06 18.81 17.93 18.71 20.12 26.29 425.48 -86.92%
EPS 3.63 3.30 2.80 5.23 6.64 10.44 354.40 -95.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.1985 0.204 0.20 0.19 0.18 0.12 44.93%
Adjusted Per Share Value based on latest NOSH - 152,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.08 6.65 6.24 4.74 4.42 3.99 3.89 49.01%
EPS 1.28 1.17 0.98 1.32 1.46 1.59 3.24 -46.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.0702 0.0711 0.0507 0.0418 0.0273 0.0011 1549.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.52 0.49 0.38 0.36 0.37 0.37 0.00 -
P/RPS 2.59 2.60 2.12 1.92 1.84 1.41 0.00 -
P/EPS 14.34 14.85 13.57 6.88 5.57 3.54 0.00 -
EY 6.97 6.73 7.37 14.53 17.95 28.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.47 1.86 1.80 1.95 2.06 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 18/08/06 29/05/06 24/02/06 23/11/05 14/09/05 02/06/05 -
Price 0.50 0.51 0.46 0.38 0.34 0.38 0.00 -
P/RPS 2.49 2.71 2.57 2.03 1.69 1.45 0.00 -
P/EPS 13.79 15.45 16.43 7.27 5.12 3.64 0.00 -
EY 7.25 6.47 6.09 13.76 19.53 27.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.57 2.25 1.90 1.79 2.11 0.00 -

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