[FAST] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 73,115 50,547 12,428 6,839 6,398 6,951 5,448 54.13% YoY % 44.65% 306.72% 81.72% 6.89% -7.96% 27.59% - Horiz. % 1,342.05% 927.81% 228.12% 125.53% 117.44% 127.59% 100.00%
PBT -2,900 -186 -1,349 1,009 736 934 1,313 - YoY % -1,459.14% 86.21% -233.70% 37.09% -21.20% -28.87% - Horiz. % -220.87% -14.17% -102.74% 76.85% 56.05% 71.13% 100.00%
Tax -276 -1,526 -198 -301 -238 -328 -389 -5.56% YoY % 81.91% -670.71% 34.22% -26.47% 27.44% 15.68% - Horiz. % 70.95% 392.29% 50.90% 77.38% 61.18% 84.32% 100.00%
NP -3,176 -1,712 -1,547 708 498 606 924 - YoY % -85.51% -10.67% -318.50% 42.17% -17.82% -34.42% - Horiz. % -343.72% -185.28% -167.42% 76.62% 53.90% 65.58% 100.00%
NP to SH -3,178 -1,712 -1,547 708 498 606 858 - YoY % -85.63% -10.67% -318.50% 42.17% -17.82% -29.37% - Horiz. % -370.40% -199.53% -180.30% 82.52% 58.04% 70.63% 100.00%
Tax Rate - % - % - % 29.83 % 32.34 % 35.12 % 29.63 % - YoY % 0.00% 0.00% 0.00% -7.76% -7.92% 18.53% - Horiz. % 0.00% 0.00% 0.00% 100.67% 109.15% 118.53% 100.00%
Total Cost 76,291 52,259 13,975 6,131 5,900 6,345 4,524 60.10% YoY % 45.99% 273.95% 127.94% 3.92% -7.01% 40.25% - Horiz. % 1,686.36% 1,155.15% 308.91% 135.52% 130.42% 140.25% 100.00%
Net Worth 70,050 106,623 73,195 28,000 26,693 23,955 25,158 18.60% YoY % -34.30% 45.67% 161.41% 4.90% 11.43% -4.78% - Horiz. % 278.44% 423.81% 290.94% 111.30% 106.10% 95.22% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 70,050 106,623 73,195 28,000 26,693 23,955 25,158 18.60% YoY % -34.30% 45.67% 161.41% 4.90% 11.43% -4.78% - Horiz. % 278.44% 423.81% 290.94% 111.30% 106.10% 95.22% 100.00%
NOSH 196,772 579,473 261,412 227,648 228,148 228,148 167,723 2.70% YoY % -66.04% 121.67% 14.83% -0.22% 0.00% 36.03% - Horiz. % 117.32% 345.49% 155.86% 135.73% 136.03% 136.03% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -4.34 % -3.39 % -12.45 % 10.35 % 7.78 % 8.72 % 16.96 % - YoY % -28.02% 72.77% -220.29% 33.03% -10.78% -48.58% - Horiz. % -25.59% -19.99% -73.41% 61.03% 45.87% 51.42% 100.00%
ROE -4.54 % -1.61 % -2.11 % 2.53 % 1.87 % 2.53 % 3.41 % - YoY % -181.99% 23.70% -183.40% 35.29% -26.09% -25.81% - Horiz. % -133.14% -47.21% -61.88% 74.19% 54.84% 74.19% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.16 8.72 4.75 3.00 2.80 3.05 3.25 50.07% YoY % 326.15% 83.58% 58.33% 7.14% -8.20% -6.15% - Horiz. % 1,143.38% 268.31% 146.15% 92.31% 86.15% 93.85% 100.00%
EPS -0.02 -0.30 -0.59 0.31 0.22 0.27 0.51 - YoY % 93.33% 49.15% -290.32% 40.91% -18.52% -47.06% - Horiz. % -3.92% -58.82% -115.69% 60.78% 43.14% 52.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3560 0.1840 0.2800 0.1230 0.1170 0.1050 0.1500 15.49% YoY % 93.48% -34.29% 127.64% 5.13% 11.43% -30.00% - Horiz. % 237.33% 122.67% 186.67% 82.00% 78.00% 70.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 430,562 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.98 11.74 2.89 1.59 1.49 1.61 1.27 54.03% YoY % 44.63% 306.23% 81.76% 6.71% -7.45% 26.77% - Horiz. % 1,337.01% 924.41% 227.56% 125.20% 117.32% 126.77% 100.00%
EPS -0.74 -0.40 -0.36 0.16 0.12 0.14 0.20 - YoY % -85.00% -11.11% -325.00% 33.33% -14.29% -30.00% - Horiz. % -370.00% -200.00% -180.00% 80.00% 60.00% 70.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1627 0.2476 0.1700 0.0650 0.0620 0.0556 0.0584 18.61% YoY % -34.29% 45.65% 161.54% 4.84% 11.51% -4.79% - Horiz. % 278.60% 423.97% 291.10% 111.30% 106.16% 95.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.1300 0.0650 0.4250 0.2700 0.3200 0.3150 0.3900 -
P/RPS 0.35 0.75 8.94 8.99 11.41 10.34 12.01 -44.51% YoY % -53.33% -91.61% -0.56% -21.21% 10.35% -13.91% - Horiz. % 2.91% 6.24% 74.44% 74.85% 95.00% 86.09% 100.00%
P/EPS -8.05 -22.00 -71.82 86.81 146.60 118.59 76.24 - YoY % 63.41% 69.37% -182.73% -40.78% 23.62% 55.55% - Horiz. % -10.56% -28.86% -94.20% 113.86% 192.29% 155.55% 100.00%
EY -12.42 -4.55 -1.39 1.15 0.68 0.84 1.31 - YoY % -172.97% -227.34% -220.87% 69.12% -19.05% -35.88% - Horiz. % -948.09% -347.33% -106.11% 87.79% 51.91% 64.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.37 0.35 1.52 2.20 2.74 3.00 2.60 -27.73% YoY % 5.71% -76.97% -30.91% -19.71% -8.67% 15.38% - Horiz. % 14.23% 13.46% 58.46% 84.62% 105.38% 115.38% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 21/05/20 24/05/19 25/05/18 26/05/17 -
Price 0.1350 0.0550 0.3150 0.3550 0.2600 0.4050 0.5800 -
P/RPS 0.36 0.63 6.63 11.82 9.27 13.29 17.86 -47.82% YoY % -42.86% -90.50% -43.91% 27.51% -30.25% -25.59% - Horiz. % 2.02% 3.53% 37.12% 66.18% 51.90% 74.41% 100.00%
P/EPS -8.36 -18.62 -53.23 114.15 119.11 152.48 113.38 - YoY % 55.10% 65.02% -146.63% -4.16% -21.88% 34.49% - Horiz. % -7.37% -16.42% -46.95% 100.68% 105.05% 134.49% 100.00%
EY -11.96 -5.37 -1.88 0.88 0.84 0.66 0.88 - YoY % -122.72% -185.64% -313.64% 4.76% 27.27% -25.00% - Horiz. % -1,359.09% -610.23% -213.64% 100.00% 95.45% 75.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.30 1.13 2.89 2.22 3.86 3.87 -32.07% YoY % 26.67% -73.45% -60.90% 30.18% -42.49% -0.26% - Horiz. % 9.82% 7.75% 29.20% 74.68% 57.36% 99.74% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment