[FAST] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.76%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 19,633 30,523 29,944 12,297 32,551 35,034 32,196 -7.90%
PBT 1,374 1,553 4,056 -10,588 -6,365 5,286 7,060 -23.85%
Tax -355 -1,369 -363 544 829 -569 -1,086 -16.98%
NP 1,019 184 3,693 -10,044 -5,536 4,717 5,974 -25.50%
-
NP to SH 95 -43 2,516 -9,626 -5,324 4,809 6,007 -49.86%
-
Tax Rate 25.84% 88.15% 8.95% - - 10.76% 15.38% -
Total Cost 18,614 30,339 26,251 22,341 38,087 30,317 26,222 -5.54%
-
Net Worth 25,223 22,933 25,119 22,415 32,691 37,176 33,780 -4.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,282 -
Div Payout % - - - - - - 38.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,223 22,933 25,119 22,415 32,691 37,176 33,780 -4.74%
NOSH 156,666 143,333 156,022 154,588 155,672 154,259 152,166 0.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.19% 0.60% 12.33% -81.68% -17.01% 13.46% 18.56% -
ROE 0.38% -0.19% 10.02% -42.94% -16.29% 12.94% 17.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.53 21.30 19.19 7.95 20.91 22.71 21.16 -8.35%
EPS 0.06 -0.03 1.61 -6.18 -3.42 3.11 3.95 -50.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.161 0.16 0.161 0.145 0.21 0.241 0.222 -5.20%
Adjusted Per Share Value based on latest NOSH - 154,413
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.56 7.09 6.95 2.86 7.56 8.14 7.48 -7.91%
EPS 0.02 -0.01 0.58 -2.24 -1.24 1.12 1.40 -50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.0586 0.0533 0.0583 0.0521 0.0759 0.0863 0.0785 -4.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.13 0.16 0.14 0.20 0.35 0.47 -
P/RPS 0.96 0.61 0.83 1.76 0.96 1.54 2.22 -13.02%
P/EPS 197.89 -433.33 9.92 -2.25 -5.85 11.23 11.91 59.67%
EY 0.51 -0.23 10.08 -44.48 -17.10 8.91 8.40 -37.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 0.75 0.81 0.99 0.97 0.95 1.45 2.12 -15.88%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 07/03/08 14/02/07 -
Price 0.105 0.12 0.12 0.15 0.11 0.26 0.52 -
P/RPS 0.84 0.56 0.63 1.89 0.53 1.14 2.46 -16.38%
P/EPS 173.16 -400.00 7.44 -2.41 -3.22 8.34 13.17 53.57%
EY 0.58 -0.25 13.44 -41.51 -31.09 11.99 7.59 -34.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 0.65 0.75 0.75 1.03 0.52 1.08 2.34 -19.20%

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