[FAST] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1758.33%
YoY- 32.67%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,864 18,176 20,218 19,518 20,336 35,354 35,534 -7.76%
PBT 3,450 3,124 3,228 1,878 1,954 5,752 7,896 -12.87%
Tax -1,252 -1,270 -1,032 -330 -400 -1,026 -1,282 -0.39%
NP 2,198 1,854 2,196 1,548 1,554 4,726 6,614 -16.75%
-
NP to SH 1,934 1,582 394 796 600 2,920 1,910 0.20%
-
Tax Rate 36.29% 40.65% 31.97% 17.57% 20.47% 17.84% 16.24% -
Total Cost 19,666 16,322 18,022 17,970 18,782 30,628 28,920 -6.21%
-
Net Worth 21,977 16,440 23,640 24,186 25,578 26,248 23,640 -1.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,677 - - - - - - -
Div Payout % 86.75% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 21,977 16,440 23,640 24,186 25,578 26,248 23,640 -1.20%
NOSH 171,111 155,098 151,538 153,076 157,894 155,319 156,557 1.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.05% 10.20% 10.86% 7.93% 7.64% 13.37% 18.61% -
ROE 8.80% 9.62% 1.67% 3.29% 2.35% 11.12% 8.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.03 11.72 13.34 12.75 12.88 22.76 22.70 -8.82%
EPS 1.16 1.02 0.26 0.52 0.38 1.88 1.22 -0.83%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.106 0.156 0.158 0.162 0.169 0.151 -2.33%
Adjusted Per Share Value based on latest NOSH - 157,692
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.08 4.22 4.70 4.53 4.72 8.21 8.25 -7.75%
EPS 0.45 0.37 0.09 0.18 0.14 0.68 0.44 0.37%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0382 0.0549 0.0562 0.0594 0.061 0.0549 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.185 0.18 0.215 0.10 0.14 0.13 0.10 -
P/RPS 1.42 1.54 1.61 0.78 1.09 0.57 0.44 21.54%
P/EPS 16.05 17.65 82.69 19.23 36.84 6.91 8.20 11.83%
EY 6.23 5.67 1.21 5.20 2.71 14.46 12.20 -10.58%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.70 1.38 0.63 0.86 0.77 0.66 13.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 26/08/14 21/08/13 27/08/12 29/08/11 30/08/10 -
Price 0.195 0.19 0.185 0.11 0.14 0.10 0.10 -
P/RPS 1.50 1.62 1.39 0.86 1.09 0.44 0.44 22.65%
P/EPS 16.92 18.63 71.15 21.15 36.84 5.32 8.20 12.81%
EY 5.91 5.37 1.41 4.73 2.71 18.80 12.20 -11.36%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.79 1.19 0.70 0.86 0.59 0.66 14.52%

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