[FAST] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -15.98%
YoY- 126.14%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,064 35,354 36,012 29,944 35,840 35,534 15,672 57.72%
PBT 4,881 5,752 6,728 4,056 7,829 7,896 1,468 122.60%
Tax -1,301 -1,026 -1,088 -363 -1,084 -1,282 0 -
NP 3,580 4,726 5,640 3,693 6,745 6,614 1,468 81.07%
-
NP to SH 2,137 2,920 3,804 2,516 2,994 1,910 1,484 27.49%
-
Tax Rate 26.65% 17.84% 16.17% 8.95% 13.85% 16.24% 0.00% -
Total Cost 27,484 30,628 30,372 26,251 29,094 28,920 14,204 55.21%
-
Net Worth 26,612 26,248 25,879 25,119 24,799 23,640 22,723 11.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 26,612 26,248 25,879 25,119 24,799 23,640 22,723 11.09%
NOSH 155,631 155,319 155,901 156,022 155,972 156,557 154,583 0.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.52% 13.37% 15.66% 12.33% 18.82% 18.61% 9.37% -
ROE 8.03% 11.12% 14.70% 10.02% 12.08% 8.08% 6.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.96 22.76 23.10 19.19 22.98 22.70 10.14 57.00%
EPS 1.37 1.88 2.44 1.61 1.92 1.22 0.96 26.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.169 0.166 0.161 0.159 0.151 0.147 10.59%
Adjusted Per Share Value based on latest NOSH - 156,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.21 8.21 8.36 6.95 8.32 8.25 3.64 57.65%
EPS 0.50 0.68 0.88 0.58 0.70 0.44 0.34 29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.061 0.0601 0.0583 0.0576 0.0549 0.0528 11.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.13 0.13 0.16 0.09 0.10 0.19 -
P/RPS 0.45 0.57 0.56 0.83 0.39 0.44 1.87 -61.27%
P/EPS 6.55 6.91 5.33 9.92 4.69 8.20 19.79 -52.11%
EY 15.26 14.46 18.77 10.08 21.33 12.20 5.05 108.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 0.78 0.99 0.57 0.66 1.29 -44.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 29/08/11 25/05/11 28/02/11 29/11/10 30/08/10 14/05/10 -
Price 0.11 0.10 0.12 0.12 0.12 0.10 0.10 -
P/RPS 0.55 0.44 0.52 0.63 0.52 0.44 0.99 -32.39%
P/EPS 8.01 5.32 4.92 7.44 6.25 8.20 10.42 -16.07%
EY 12.48 18.80 20.33 13.44 16.00 12.20 9.60 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.72 0.75 0.75 0.66 0.68 -3.95%

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