[FAST] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.91%
YoY- 673.68%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 22,466 19,681 20,277 20,487 19,633 30,523 29,944 -4.67%
PBT 4,744 3,827 2,779 2,733 1,374 1,553 4,056 2.64%
Tax -1,214 -1,148 -935 -939 -355 -1,369 -363 22.26%
NP 3,530 2,679 1,844 1,794 1,019 184 3,693 -0.74%
-
NP to SH 3,193 2,358 151 735 95 -43 2,516 4.04%
-
Tax Rate 25.59% 30.00% 33.65% 34.36% 25.84% 88.15% 8.95% -
Total Cost 18,936 17,002 18,433 18,693 18,614 30,339 26,251 -5.29%
-
Net Worth 24,319 20,731 15,251 25,021 25,223 22,933 25,119 -0.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 24,319 20,731 15,251 25,021 25,223 22,933 25,119 -0.53%
NOSH 171,111 158,255 150,999 156,382 156,666 143,333 156,022 1.54%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.71% 13.61% 9.09% 8.76% 5.19% 0.60% 12.33% -
ROE 13.13% 11.37% 0.99% 2.94% 0.38% -0.19% 10.02% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.39 12.44 13.43 13.10 12.53 21.30 19.19 -5.81%
EPS 1.90 1.49 0.10 0.47 0.06 -0.03 1.61 2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.131 0.101 0.16 0.161 0.16 0.161 -1.72%
Adjusted Per Share Value based on latest NOSH - 153,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.22 4.57 4.71 4.76 4.56 7.09 6.95 -4.65%
EPS 0.74 0.55 0.04 0.17 0.02 -0.01 0.58 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0481 0.0354 0.0581 0.0586 0.0533 0.0583 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.19 0.23 0.165 0.135 0.12 0.13 0.16 -
P/RPS 1.42 1.85 1.23 1.03 0.96 0.61 0.83 9.35%
P/EPS 9.98 15.44 165.00 28.72 197.89 -433.33 9.92 0.10%
EY 10.02 6.48 0.61 3.48 0.51 -0.23 10.08 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.76 1.63 0.84 0.75 0.81 0.99 4.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 16/02/15 25/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.22 0.195 0.18 0.155 0.105 0.12 0.12 -
P/RPS 1.64 1.57 1.34 1.18 0.84 0.56 0.63 17.27%
P/EPS 11.56 13.09 180.00 32.98 173.16 -400.00 7.44 7.61%
EY 8.65 7.64 0.56 3.03 0.58 -0.25 13.44 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.49 1.78 0.97 0.65 0.75 0.75 12.48%

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