[FAST] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -61.98%
YoY- 173.4%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,396 5,187 4,922 5,219 5,509 5,272 4,488 13.05%
PBT 1,145 882 733 819 974 790 150 287.20%
Tax -312 -303 -214 -442 -332 -133 -33 346.51%
NP 833 579 519 377 642 657 117 269.64%
-
NP to SH 268 100 97 138 363 410 -12 -
-
Tax Rate 27.25% 34.35% 29.20% 53.97% 34.09% 16.84% 22.00% -
Total Cost 4,563 4,608 4,403 4,842 4,867 4,615 4,371 2.90%
-
Net Worth 24,750 26,000 25,866 24,533 25,252 24,915 19,320 17.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 24,750 26,000 25,866 24,533 25,252 24,915 19,320 17.93%
NOSH 157,647 166,666 161,666 153,333 157,826 157,692 120,000 19.93%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.44% 11.16% 10.54% 7.22% 11.65% 12.46% 2.61% -
ROE 1.08% 0.38% 0.38% 0.56% 1.44% 1.65% -0.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.42 3.11 3.04 3.40 3.49 3.34 3.74 -5.78%
EPS 0.17 0.06 0.06 0.09 0.23 0.26 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.156 0.16 0.16 0.16 0.158 0.161 -1.66%
Adjusted Per Share Value based on latest NOSH - 153,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.25 1.20 1.14 1.21 1.28 1.22 1.04 13.03%
EPS 0.06 0.02 0.02 0.03 0.08 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0604 0.0601 0.057 0.0586 0.0579 0.0449 17.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.185 0.215 0.19 0.135 0.12 0.10 0.105 -
P/RPS 5.40 6.91 6.24 3.97 3.44 2.99 2.81 54.50%
P/EPS 108.82 358.33 316.67 150.00 52.17 38.46 -1,050.00 -
EY 0.92 0.28 0.32 0.67 1.92 2.60 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.38 1.19 0.84 0.75 0.63 0.65 48.76%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 16/05/14 25/02/14 12/11/13 21/08/13 27/05/13 -
Price 0.20 0.185 0.25 0.155 0.165 0.11 0.12 -
P/RPS 5.84 5.94 8.21 4.55 4.73 3.29 3.21 48.97%
P/EPS 117.65 308.33 416.67 172.22 71.74 42.31 -1,200.00 -
EY 0.85 0.32 0.24 0.58 1.39 2.36 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.19 1.56 0.97 1.03 0.70 0.75 42.02%

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