[FAST] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -74.91%
YoY- 320.93%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,357 19,518 17,952 19,633 19,597 20,336 19,860 1.65%
PBT 2,552 1,878 600 1,374 1,906 1,954 1,660 33.16%
Tax -662 -330 -132 -355 -465 -400 0 -
NP 1,889 1,548 468 1,019 1,441 1,554 1,660 8.98%
-
NP to SH 797 796 -48 95 378 600 532 30.89%
-
Tax Rate 25.94% 17.57% 22.00% 25.84% 24.40% 20.47% 0.00% -
Total Cost 18,468 17,970 17,484 18,614 18,156 18,782 18,200 0.97%
-
Net Worth 25,178 24,186 19,320 25,223 25,559 25,578 23,792 3.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 25,178 24,186 19,320 25,223 25,559 25,578 23,792 3.84%
NOSH 157,368 153,076 120,000 156,666 157,777 157,894 147,777 4.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.28% 7.93% 2.61% 5.19% 7.35% 7.64% 8.36% -
ROE 3.17% 3.29% -0.25% 0.38% 1.48% 2.35% 2.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.94 12.75 14.96 12.53 12.42 12.88 13.44 -2.49%
EPS 0.51 0.52 -0.04 0.06 0.24 0.38 0.36 26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.158 0.161 0.161 0.162 0.162 0.161 -0.41%
Adjusted Per Share Value based on latest NOSH - 159,166
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.73 4.53 4.17 4.56 4.55 4.72 4.61 1.72%
EPS 0.19 0.18 -0.01 0.02 0.09 0.14 0.12 35.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0562 0.0449 0.0586 0.0594 0.0594 0.0553 3.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.10 0.105 0.12 0.10 0.14 0.14 -
P/RPS 0.93 0.78 0.70 0.96 0.81 1.09 1.04 -7.17%
P/EPS 23.68 19.23 -262.50 197.89 41.67 36.84 38.89 -28.13%
EY 4.22 5.20 -0.38 0.51 2.40 2.71 2.57 39.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.65 0.75 0.62 0.86 0.87 -9.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 21/08/13 27/05/13 27/02/13 23/11/12 27/08/12 25/05/12 -
Price 0.165 0.11 0.12 0.105 0.12 0.14 0.12 -
P/RPS 1.28 0.86 0.80 0.84 0.97 1.09 0.89 27.38%
P/EPS 32.57 21.15 -300.00 173.16 50.00 36.84 33.33 -1.52%
EY 3.07 4.73 -0.33 0.58 2.00 2.71 3.00 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.70 0.75 0.65 0.74 0.86 0.75 23.52%

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