[FAST] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.59%
YoY- -69.87%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 32,196 22,867 14,313 6,722 20,397 14,286 8,595 140.61%
PBT 7,060 5,220 3,322 1,408 7,944 6,684 5,149 23.34%
Tax -1,086 -1,087 -811 -358 -2,241 -1,970 -1,736 -26.79%
NP 5,974 4,133 2,511 1,050 5,703 4,714 3,413 45.09%
-
NP to SH 6,007 4,135 2,511 1,050 5,703 4,714 3,413 45.62%
-
Tax Rate 15.38% 20.82% 24.41% 25.43% 28.21% 29.47% 33.72% -
Total Cost 26,222 18,734 11,802 5,672 14,694 9,572 5,182 193.87%
-
Net Worth 33,780 31,848 30,208 30,599 21,808 17,985 11,768 101.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,282 - - - - - - -
Div Payout % 38.00% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,780 31,848 30,208 30,599 21,808 17,985 11,768 101.59%
NOSH 152,166 152,022 152,181 150,000 109,043 94,658 65,383 75.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.56% 18.07% 17.54% 15.62% 27.96% 33.00% 39.71% -
ROE 17.78% 12.98% 8.31% 3.43% 26.15% 26.21% 29.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.16 15.04 9.41 4.48 18.71 15.09 13.15 37.19%
EPS 3.95 2.72 1.65 0.70 5.23 4.98 5.22 -16.91%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.2095 0.1985 0.204 0.20 0.19 0.18 14.96%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.48 5.31 3.32 1.56 4.74 3.32 2.00 140.36%
EPS 1.40 0.96 0.58 0.24 1.32 1.09 0.79 46.29%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.074 0.0702 0.0711 0.0507 0.0418 0.0273 101.82%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.52 0.49 0.38 0.36 0.37 0.37 -
P/RPS 2.22 3.46 5.21 8.48 1.92 2.45 2.81 -14.50%
P/EPS 11.91 19.12 29.70 54.29 6.88 7.43 7.09 41.17%
EY 8.40 5.23 3.37 1.84 14.53 13.46 14.11 -29.16%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.48 2.47 1.86 1.80 1.95 2.06 1.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 15/11/06 18/08/06 29/05/06 24/02/06 23/11/05 14/09/05 -
Price 0.52 0.50 0.51 0.46 0.38 0.34 0.38 -
P/RPS 2.46 3.32 5.42 10.26 2.03 2.25 2.89 -10.15%
P/EPS 13.17 18.38 30.91 65.71 7.27 6.83 7.28 48.30%
EY 7.59 5.44 3.24 1.52 13.76 14.65 13.74 -32.60%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.39 2.57 2.25 1.90 1.79 2.11 7.12%

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