[FAST] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 93.62%
YoY- -109.02%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,219 5,509 5,272 4,488 4,586 4,878 5,204 0.19%
PBT 819 974 790 150 12 385 562 28.44%
Tax -442 -332 -133 -33 -73 -82 -200 69.42%
NP 377 642 657 117 -61 303 362 2.73%
-
NP to SH 138 363 410 -12 -188 -17 167 -11.91%
-
Tax Rate 53.97% 34.09% 16.84% 22.00% 608.33% 21.30% 35.59% -
Total Cost 4,842 4,867 4,615 4,371 4,647 4,575 4,842 0.00%
-
Net Worth 24,533 25,252 24,915 19,320 25,625 27,540 24,594 -0.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 24,533 25,252 24,915 19,320 25,625 27,540 24,594 -0.16%
NOSH 153,333 157,826 157,692 120,000 159,166 170,000 151,818 0.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.22% 11.65% 12.46% 2.61% -1.33% 6.21% 6.96% -
ROE 0.56% 1.44% 1.65% -0.06% -0.73% -0.06% 0.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.40 3.49 3.34 3.74 2.88 2.87 3.43 -0.58%
EPS 0.09 0.23 0.26 -0.01 -0.12 -0.01 0.11 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.158 0.161 0.161 0.162 0.162 -0.82%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.21 1.28 1.22 1.04 1.07 1.13 1.21 0.00%
EPS 0.03 0.08 0.10 0.00 -0.04 0.00 0.04 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.0586 0.0579 0.0449 0.0595 0.064 0.0571 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.135 0.12 0.10 0.105 0.12 0.10 0.14 -
P/RPS 3.97 3.44 2.99 2.81 4.16 3.49 4.08 -1.80%
P/EPS 150.00 52.17 38.46 -1,050.00 -101.60 -1,000.00 127.27 11.54%
EY 0.67 1.92 2.60 -0.10 -0.98 -0.10 0.79 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.63 0.65 0.75 0.62 0.86 -1.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 12/11/13 21/08/13 27/05/13 27/02/13 23/11/12 27/08/12 -
Price 0.155 0.165 0.11 0.12 0.105 0.12 0.14 -
P/RPS 4.55 4.73 3.29 3.21 3.64 4.18 4.08 7.51%
P/EPS 172.22 71.74 42.31 -1,200.00 -88.90 -1,200.00 127.27 22.27%
EY 0.58 1.39 2.36 -0.08 -1.12 -0.08 0.79 -18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.70 0.75 0.65 0.74 0.86 8.33%

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