[FAST] QoQ Cumulative 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- -66.55%
YoY- 320.93%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,268 9,759 4,488 19,633 14,698 10,168 4,965 111.32%
PBT 1,914 939 150 1,374 1,430 977 415 176.81%
Tax -497 -165 -33 -355 -349 -200 0 -
NP 1,417 774 117 1,019 1,081 777 415 126.58%
-
NP to SH 598 398 -12 95 284 300 133 172.16%
-
Tax Rate 25.97% 17.57% 22.00% 25.84% 24.41% 20.47% 0.00% -
Total Cost 13,851 8,985 4,371 18,614 13,617 9,391 4,550 109.90%
-
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 2.38% 1.65% -0.06% 0.38% 1.11% 1.17% 0.56% -
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 9.70 6.38 3.74 12.53 9.32 6.44 3.36 102.61%
EPS 0.38 0.26 -0.01 0.06 0.18 0.19 0.09 161.00%
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 3.55 2.27 1.04 4.56 3.41 2.36 1.15 111.86%
EPS 0.14 0.09 0.00 0.02 0.07 0.07 0.03 178.99%
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 1.24 1.57 2.81 0.96 1.07 2.17 4.17 -55.41%
P/EPS 31.58 38.46 -1,050.00 197.89 55.56 73.68 155.56 -65.42%
EY 3.17 2.60 -0.10 0.51 1.80 1.36 0.64 190.28%
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 1.70 1.73 3.21 0.84 1.29 2.17 3.57 -38.99%
P/EPS 43.42 42.31 -1,200.00 173.16 66.67 73.68 133.33 -52.63%
EY 2.30 2.36 -0.08 0.58 1.50 1.36 0.75 110.93%
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