[FAST] QoQ 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- -1005.88%
YoY- 88.57%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,509 5,272 4,488 4,586 4,878 5,204 4,965 7.17%
PBT 974 790 150 12 385 562 415 76.51%
Tax -332 -133 -33 -73 -82 -200 0 -
NP 642 657 117 -61 303 362 415 33.72%
-
NP to SH 363 410 -12 -188 -17 167 133 95.18%
-
Tax Rate 34.09% 16.84% 22.00% 608.33% 21.30% 35.59% 0.00% -
Total Cost 4,867 4,615 4,371 4,647 4,575 4,842 4,550 4.58%
-
Net Worth 25,252 24,915 19,320 25,625 27,540 24,594 23,792 4.04%
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 25,252 24,915 19,320 25,625 27,540 24,594 23,792 4.04%
NOSH 157,826 157,692 120,000 159,166 170,000 151,818 147,777 4.47%
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 11.65% 12.46% 2.61% -1.33% 6.21% 6.96% 8.36% -
ROE 1.44% 1.65% -0.06% -0.73% -0.06% 0.68% 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 3.49 3.34 3.74 2.88 2.87 3.43 3.36 2.56%
EPS 0.23 0.26 -0.01 -0.12 -0.01 0.11 0.09 86.81%
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 1.28 1.22 1.04 1.07 1.13 1.21 1.15 7.39%
EPS 0.08 0.10 0.00 -0.04 0.00 0.04 0.03 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0579 0.0449 0.0595 0.064 0.0571 0.0553 3.93%
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 3.44 2.99 2.81 4.16 3.49 4.08 4.17 -12.03%
P/EPS 52.17 38.46 -1,050.00 -101.60 -1,000.00 127.27 155.56 -51.69%
EY 1.92 2.60 -0.10 -0.98 -0.10 0.79 0.64 107.86%
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 4.73 3.29 3.21 3.64 4.18 4.08 3.57 20.61%
P/EPS 71.74 42.31 -1,200.00 -88.90 -1,200.00 127.27 133.33 -33.82%
EY 1.39 2.36 -0.08 -1.12 -0.08 0.79 0.75 50.82%
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