[FAST] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 196.89%
YoY- 142.07%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,837 20,922 20,488 19,855 19,224 19,156 19,633 4.05%
PBT 3,408 3,316 2,733 1,926 1,337 1,109 1,374 83.54%
Tax -1,291 -1,121 -940 -571 -321 -388 -355 137.04%
NP 2,117 2,195 1,793 1,355 1,016 721 1,019 63.03%
-
NP to SH 534 844 735 573 193 -50 95 217.14%
-
Tax Rate 37.88% 33.81% 34.39% 29.65% 24.01% 34.99% 25.84% -
Total Cost 18,720 18,727 18,695 18,500 18,208 18,435 18,614 0.38%
-
Net Worth 26,000 25,866 24,839 25,252 24,915 19,320 25,625 0.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,000 25,866 24,839 25,252 24,915 19,320 25,625 0.97%
NOSH 166,666 161,666 153,333 157,826 157,692 120,000 159,166 3.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.16% 10.49% 8.75% 6.82% 5.29% 3.76% 5.19% -
ROE 2.05% 3.26% 2.96% 2.27% 0.77% -0.26% 0.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.50 12.94 13.36 12.58 12.19 15.96 12.33 0.91%
EPS 0.32 0.52 0.48 0.36 0.12 -0.04 0.06 206.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.16 0.162 0.16 0.158 0.161 0.161 -2.08%
Adjusted Per Share Value based on latest NOSH - 157,826
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.84 4.86 4.76 4.61 4.46 4.45 4.56 4.06%
EPS 0.12 0.20 0.17 0.13 0.04 -0.01 0.02 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0601 0.0577 0.0586 0.0579 0.0449 0.0595 1.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.19 0.135 0.12 0.10 0.105 0.12 -
P/RPS 1.72 1.47 1.01 0.95 0.82 0.66 0.97 46.65%
P/EPS 67.10 36.39 28.16 33.05 81.71 -252.00 201.05 -51.98%
EY 1.49 2.75 3.55 3.03 1.22 -0.40 0.50 107.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 0.83 0.75 0.63 0.65 0.75 50.32%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 16/05/14 25/02/14 12/11/13 21/08/13 27/05/13 27/02/13 -
Price 0.185 0.25 0.155 0.165 0.11 0.12 0.105 -
P/RPS 1.48 1.93 1.16 1.31 0.90 0.75 0.85 44.87%
P/EPS 57.74 47.89 32.34 45.45 89.88 -288.00 175.92 -52.51%
EY 1.73 2.09 3.09 2.20 1.11 -0.35 0.57 110.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.56 0.96 1.03 0.70 0.75 0.65 49.82%

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