[FAST] YoY Annualized 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- -150.53%
YoY- -109.02%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 21,780 17,624 19,688 17,952 19,860 36,012 15,672 5.63%
PBT 3,304 3,908 2,932 600 1,660 6,728 1,468 14.46%
Tax -1,732 -1,352 -856 -132 0 -1,088 0 -
NP 1,572 2,556 2,076 468 1,660 5,640 1,468 1.14%
-
NP to SH 1,376 2,272 388 -48 532 3,804 1,484 -1.25%
-
Tax Rate 52.42% 34.60% 29.20% 22.00% 0.00% 16.17% 0.00% -
Total Cost 20,208 15,068 17,612 17,484 18,200 30,372 14,204 6.04%
-
Net Worth 22,157 15,965 25,866 19,320 23,792 25,879 22,723 -0.41%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 22,157 15,965 25,866 19,320 23,792 25,879 22,723 -0.41%
NOSH 171,111 153,513 161,666 120,000 147,777 155,901 154,583 1.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.22% 14.50% 10.54% 2.61% 8.36% 15.66% 9.37% -
ROE 6.21% 14.23% 1.50% -0.25% 2.24% 14.70% 6.53% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.98 11.48 12.18 14.96 13.44 23.10 10.14 4.19%
EPS 0.80 1.48 0.24 -0.04 0.36 2.44 0.96 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.132 0.104 0.16 0.161 0.161 0.166 0.147 -1.77%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.07 4.10 4.58 4.18 4.62 8.38 3.65 5.62%
EPS 0.32 0.53 0.09 -0.01 0.12 0.89 0.35 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0372 0.0602 0.045 0.0554 0.0602 0.0529 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.18 0.205 0.19 0.105 0.14 0.13 0.19 -
P/RPS 1.39 1.79 1.56 0.70 1.04 0.56 1.87 -4.81%
P/EPS 21.96 13.85 79.17 -262.50 38.89 5.33 19.79 1.74%
EY 4.55 7.22 1.26 -0.38 2.57 18.77 5.05 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.97 1.19 0.65 0.87 0.78 1.29 0.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 16/05/14 27/05/13 25/05/12 25/05/11 14/05/10 -
Price 0.20 0.185 0.25 0.12 0.12 0.12 0.10 -
P/RPS 1.54 1.61 2.05 0.80 0.89 0.52 0.99 7.63%
P/EPS 24.40 12.50 104.17 -300.00 33.33 4.92 10.42 15.22%
EY 4.10 8.00 0.96 -0.33 3.00 20.33 9.60 -13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.78 1.56 0.75 0.75 0.72 0.68 14.33%

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