[FAST] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 276.16%
YoY- 485.57%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,681 14,725 9,088 4,406 20,277 15,505 10,109 55.72%
PBT 3,827 3,262 1,562 977 2,779 2,759 1,614 77.53%
Tax -1,148 -1,074 -635 -338 -935 -828 -516 70.17%
NP 2,679 2,188 927 639 1,844 1,931 1,098 80.94%
-
NP to SH 2,358 1,926 791 568 151 465 197 420.90%
-
Tax Rate 30.00% 32.92% 40.65% 34.60% 33.65% 30.01% 31.97% -
Total Cost 17,002 12,537 8,161 3,767 18,433 13,574 9,011 52.51%
-
Net Worth 20,731 20,353 16,440 15,965 15,251 24,334 23,640 -8.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 20,731 20,353 16,440 15,965 15,251 24,334 23,640 -8.35%
NOSH 158,255 171,111 155,098 153,513 150,999 154,999 151,538 2.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.61% 14.86% 10.20% 14.50% 9.09% 12.45% 10.86% -
ROE 11.37% 9.46% 4.81% 3.56% 0.99% 1.91% 0.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.44 9.48 5.86 2.87 13.43 10.00 6.67 51.34%
EPS 1.49 1.24 0.51 0.37 0.10 0.30 0.13 406.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.131 0.106 0.104 0.101 0.157 0.156 -10.96%
Adjusted Per Share Value based on latest NOSH - 153,513
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.58 3.43 2.12 1.03 4.72 3.61 2.35 55.83%
EPS 0.55 0.45 0.18 0.13 0.04 0.11 0.05 392.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0474 0.0383 0.0372 0.0355 0.0566 0.055 -8.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.23 0.17 0.18 0.205 0.165 0.185 0.215 -
P/RPS 1.85 1.79 3.07 7.14 1.23 1.85 3.22 -30.81%
P/EPS 15.44 13.71 35.29 55.41 165.00 61.67 165.38 -79.33%
EY 6.48 7.29 2.83 1.80 0.61 1.62 0.60 386.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.30 1.70 1.97 1.63 1.18 1.38 17.55%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 26/08/15 22/05/15 16/02/15 25/11/14 26/08/14 -
Price 0.195 0.185 0.19 0.185 0.18 0.20 0.185 -
P/RPS 1.57 1.95 3.24 6.45 1.34 2.00 2.77 -31.44%
P/EPS 13.09 14.92 37.25 50.00 180.00 66.67 142.31 -79.53%
EY 7.64 6.70 2.68 2.00 0.56 1.50 0.70 389.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.41 1.79 1.78 1.78 1.27 1.19 16.12%

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