[FAST] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -212.84%
YoY- 57.94%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 55,879 88,641 50,547 62,262 52,913 73,528 12,428 172.16%
PBT -408 722 -186 -1,338 -2,613 410 -1,349 -54.90%
Tax -752 306 -1,526 -145 -145 -301 -198 143.22%
NP -1,160 1,028 -1,712 -1,483 -2,758 109 -1,547 -17.44%
-
NP to SH -1,160 1,028 -1,712 -1,483 -2,758 109 -1,547 -17.44%
-
Tax Rate - -42.38% - - - 73.41% - -
Total Cost 57,039 87,613 52,259 63,745 55,671 73,419 13,975 155.17%
-
Net Worth 116,507 101,327 106,623 108,708 89,027 91,737 73,195 36.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 116,507 101,327 106,623 108,708 89,027 91,737 73,195 36.28%
NOSH 122,900 737,402 579,472 579,472 405,083 405,083 349,694 -50.16%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -2.08% 1.16% -3.39% -2.38% -5.21% 0.15% -12.45% -
ROE -1.00% 1.01% -1.61% -1.36% -3.10% 0.12% -2.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.47 13.82 8.72 15.12 13.67 19.00 4.75 350.21%
EPS -0.94 0.16 -0.30 -0.36 -0.71 0.03 -0.59 36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.948 0.158 0.184 0.264 0.23 0.237 0.28 125.30%
Adjusted Per Share Value based on latest NOSH - 122,900
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.85 47.35 27.00 33.26 28.26 39.27 6.64 172.13%
EPS -0.62 0.55 -0.91 -0.79 -1.47 0.06 -0.83 -17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6223 0.5412 0.5695 0.5807 0.4755 0.49 0.391 36.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.155 0.025 0.065 0.095 0.235 0.265 0.425 -
P/RPS 0.34 0.18 0.75 0.63 1.72 1.40 8.94 -88.66%
P/EPS -16.42 15.60 -22.00 -26.38 -32.98 941.06 -71.82 -62.57%
EY -6.09 6.41 -4.55 -3.79 -3.03 0.11 -1.39 167.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.35 0.36 1.02 1.12 1.52 -77.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 23/08/22 30/05/22 28/02/22 23/11/21 27/08/21 28/05/21 -
Price 0.125 0.03 0.055 0.065 0.105 0.205 0.315 -
P/RPS 0.27 0.22 0.63 0.43 0.77 1.08 6.63 -88.14%
P/EPS -13.24 18.72 -18.62 -18.05 -14.74 727.99 -53.23 -60.41%
EY -7.55 5.34 -5.37 -5.54 -6.79 0.14 -1.88 152.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.30 0.25 0.46 0.86 1.13 -76.31%

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