[FAST] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 115.42%
YoY- 115.63%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 29,944 35,840 35,534 15,672 12,297 12,142 12,408 79.62%
PBT 4,056 7,829 7,896 1,468 -10,588 -9,888 -12,732 -
Tax -363 -1,084 -1,282 0 544 360 540 -
NP 3,693 6,745 6,614 1,468 -10,044 -9,528 -12,192 -
-
NP to SH 2,516 2,994 1,910 1,484 -9,626 -9,277 -11,812 -
-
Tax Rate 8.95% 13.85% 16.24% 0.00% - - - -
Total Cost 26,251 29,094 28,920 14,204 22,341 21,670 24,600 4.41%
-
Net Worth 25,119 24,799 23,640 22,723 22,415 25,216 26,335 -3.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 25,119 24,799 23,640 22,723 22,415 25,216 26,335 -3.09%
NOSH 156,022 155,972 156,557 154,583 154,588 155,659 155,831 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.33% 18.82% 18.61% 9.37% -81.68% -78.47% -98.26% -
ROE 10.02% 12.08% 8.08% 6.53% -42.94% -36.79% -44.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.19 22.98 22.70 10.14 7.95 7.80 7.96 79.50%
EPS 1.61 1.92 1.22 0.96 -6.18 -5.96 -7.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.159 0.151 0.147 0.145 0.162 0.169 -3.17%
Adjusted Per Share Value based on latest NOSH - 154,583
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.95 8.32 8.25 3.64 2.86 2.82 2.88 79.62%
EPS 0.58 0.70 0.44 0.34 -2.24 -2.15 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0576 0.0549 0.0528 0.0521 0.0586 0.0612 -3.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.09 0.10 0.19 0.14 0.12 0.12 -
P/RPS 0.83 0.39 0.44 1.87 1.76 1.54 1.51 -32.82%
P/EPS 9.92 4.69 8.20 19.79 -2.25 -2.01 -1.58 -
EY 10.08 21.33 12.20 5.05 -44.48 -49.67 -63.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.57 0.66 1.29 0.97 0.74 0.71 24.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 14/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.12 0.12 0.10 0.10 0.15 0.16 0.10 -
P/RPS 0.63 0.52 0.44 0.99 1.89 2.05 1.26 -36.92%
P/EPS 7.44 6.25 8.20 10.42 -2.41 -2.68 -1.32 -
EY 13.44 16.00 12.20 9.60 -41.51 -37.25 -75.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.66 0.68 1.03 0.99 0.59 17.29%

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