[FAST] YoY Annualized Quarter 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- 0.17%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,090 19,633 20,673 20,357 19,597 31,064 35,840 -7.74%
PBT 4,033 4,349 3,678 2,552 1,906 4,881 7,829 -10.45%
Tax -1,078 -1,432 -1,104 -662 -465 -1,301 -1,084 -0.09%
NP 2,954 2,917 2,574 1,889 1,441 3,580 6,745 -12.84%
-
NP to SH 2,636 2,568 620 797 378 2,137 2,994 -2.09%
-
Tax Rate 26.73% 32.93% 30.02% 25.94% 24.40% 26.65% 13.85% -
Total Cost 19,136 16,716 18,098 18,468 18,156 27,484 29,094 -6.73%
-
Net Worth 22,984 20,353 24,335 25,178 25,559 26,612 24,799 -1.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 22,984 20,353 24,335 25,178 25,559 26,612 24,799 -1.25%
NOSH 171,111 171,111 154,999 157,368 157,777 155,631 155,972 1.55%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.38% 14.86% 12.45% 9.28% 7.35% 11.52% 18.82% -
ROE 11.47% 12.62% 2.55% 3.17% 1.48% 8.03% 12.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.17 12.64 13.34 12.94 12.42 19.96 22.98 -8.85%
EPS 1.57 1.65 0.40 0.51 0.24 1.37 1.92 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.131 0.157 0.16 0.162 0.171 0.159 -2.44%
Adjusted Per Share Value based on latest NOSH - 157,826
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.13 4.56 4.80 4.73 4.55 7.21 8.32 -7.73%
EPS 0.61 0.60 0.14 0.19 0.09 0.50 0.70 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0473 0.0565 0.0585 0.0594 0.0618 0.0576 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.185 0.17 0.185 0.12 0.10 0.09 0.09 -
P/RPS 1.40 1.35 1.39 0.93 0.81 0.45 0.39 23.71%
P/EPS 11.77 10.29 46.25 23.68 41.67 6.55 4.69 16.55%
EY 8.49 9.72 2.16 4.22 2.40 15.26 21.33 -14.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.30 1.18 0.75 0.62 0.53 0.57 15.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 25/11/14 12/11/13 23/11/12 23/11/11 29/11/10 -
Price 0.195 0.185 0.20 0.165 0.12 0.11 0.12 -
P/RPS 1.48 1.46 1.50 1.28 0.97 0.55 0.52 19.02%
P/EPS 12.41 11.19 50.00 32.57 50.00 8.01 6.25 12.09%
EY 8.06 8.93 2.00 3.07 2.00 12.48 16.00 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.41 1.27 1.03 0.74 0.64 0.75 11.21%

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