[FAST] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 25.19%
YoY- 79.05%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 35,034 35,366 32,544 32,552 32,196 30,489 28,626 14.37%
PBT 5,286 7,525 6,816 8,500 7,060 6,960 6,644 -14.10%
Tax -569 -769 -368 -1,092 -1,086 -1,449 -1,622 -50.16%
NP 4,717 6,756 6,448 7,408 5,974 5,510 5,022 -4.08%
-
NP to SH 4,809 6,760 6,448 7,520 6,007 5,513 5,022 -2.84%
-
Tax Rate 10.76% 10.22% 5.40% 12.85% 15.38% 20.82% 24.41% -
Total Cost 30,317 28,610 26,096 25,144 26,222 24,978 23,604 18.10%
-
Net Worth 37,176 37,447 34,162 35,613 33,780 31,848 30,208 14.79%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 2,282 - - -
Div Payout % - - - - 38.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,176 37,447 34,162 35,613 33,780 31,848 30,208 14.79%
NOSH 154,259 154,103 147,889 152,845 152,166 152,022 152,181 0.90%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.46% 19.10% 19.81% 22.76% 18.56% 18.07% 17.54% -
ROE 12.94% 18.05% 18.87% 21.12% 17.78% 17.31% 16.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.71 22.95 22.01 21.30 21.16 20.06 18.81 13.34%
EPS 3.11 4.39 4.36 4.92 3.95 3.63 3.30 -3.86%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.241 0.243 0.231 0.233 0.222 0.2095 0.1985 13.76%
Adjusted Per Share Value based on latest NOSH - 152,845
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.15 8.23 7.57 7.58 7.49 7.10 6.66 14.36%
EPS 1.12 1.57 1.50 1.75 1.40 1.28 1.17 -2.86%
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.0865 0.0872 0.0795 0.0829 0.0786 0.0741 0.0703 14.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.35 0.40 0.44 0.48 0.47 0.52 0.49 -
P/RPS 1.54 1.74 2.00 2.25 2.22 2.59 2.60 -29.40%
P/EPS 11.23 9.12 10.09 9.76 11.91 14.34 14.85 -16.95%
EY 8.91 10.97 9.91 10.25 8.40 6.97 6.73 20.50%
DY 0.00 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.45 1.65 1.90 2.06 2.12 2.48 2.47 -29.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 07/03/08 26/11/07 28/08/07 18/05/07 14/02/07 15/11/06 18/08/06 -
Price 0.26 0.38 0.40 0.45 0.52 0.50 0.51 -
P/RPS 1.14 1.66 1.82 2.11 2.46 2.49 2.71 -43.76%
P/EPS 8.34 8.66 9.17 9.15 13.17 13.79 15.45 -33.62%
EY 11.99 11.54 10.90 10.93 7.59 7.25 6.47 50.70%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.08 1.56 1.73 1.93 2.34 2.39 2.57 -43.80%

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