[FAST] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 45.27%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 26,525 16,272 8,138 32,196 22,867 14,313 6,722 149.50%
PBT 5,644 3,408 2,125 7,060 5,220 3,322 1,408 152.12%
Tax -577 -184 -273 -1,086 -1,087 -811 -358 37.42%
NP 5,067 3,224 1,852 5,974 4,133 2,511 1,050 185.29%
-
NP to SH 5,070 3,224 1,880 6,007 4,135 2,511 1,050 185.40%
-
Tax Rate 10.22% 5.40% 12.85% 15.38% 20.82% 24.41% 25.43% -
Total Cost 21,458 13,048 6,286 26,222 18,734 11,802 5,672 142.59%
-
Net Worth 37,447 34,162 35,613 33,780 31,848 30,208 30,599 14.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,282 - - - -
Div Payout % - - - 38.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,447 34,162 35,613 33,780 31,848 30,208 30,599 14.39%
NOSH 154,103 147,889 152,845 152,166 152,022 152,181 150,000 1.81%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.10% 19.81% 22.76% 18.56% 18.07% 17.54% 15.62% -
ROE 13.54% 9.44% 5.28% 17.78% 12.98% 8.31% 3.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.21 11.00 5.32 21.16 15.04 9.41 4.48 145.08%
EPS 3.29 2.18 1.23 3.95 2.72 1.65 0.70 180.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.243 0.231 0.233 0.222 0.2095 0.1985 0.204 12.35%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.16 3.78 1.89 7.48 5.31 3.32 1.56 149.61%
EPS 1.18 0.75 0.44 1.40 0.96 0.58 0.24 188.86%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.087 0.0793 0.0827 0.0785 0.074 0.0702 0.0711 14.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.40 0.44 0.48 0.47 0.52 0.49 0.38 -
P/RPS 2.32 4.00 9.02 2.22 3.46 5.21 8.48 -57.82%
P/EPS 12.16 20.18 39.02 11.91 19.12 29.70 54.29 -63.08%
EY 8.22 4.95 2.56 8.40 5.23 3.37 1.84 171.00%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 1.65 1.90 2.06 2.12 2.48 2.47 1.86 -7.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 18/05/07 14/02/07 15/11/06 18/08/06 29/05/06 -
Price 0.38 0.40 0.45 0.52 0.50 0.51 0.46 -
P/RPS 2.21 3.64 8.45 2.46 3.32 5.42 10.26 -64.03%
P/EPS 11.55 18.35 36.59 13.17 18.38 30.91 65.71 -68.58%
EY 8.66 5.45 2.73 7.59 5.44 3.24 1.52 218.65%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.56 1.73 1.93 2.34 2.39 2.57 2.25 -21.64%

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