Fast Energy Holdings Bhd
KLSE:FAST
Income Statement
Earnings Waterfall
Fast Energy Holdings Bhd
Income Statement
Fast Energy Holdings Bhd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
20
N/A
|
23
+12%
|
26
+14%
|
29
+10%
|
32
+12%
|
34
+4%
|
34
+1%
|
36
+6%
|
35
-3%
|
34
-2%
|
36
+3%
|
35
-2%
|
32
-7%
|
28
-13%
|
22
-23%
|
15
-31%
|
12
-19%
|
13
+4%
|
24
+86%
|
30
+26%
|
30
0%
|
35
+17%
|
29
-17%
|
26
-9%
|
29
+10%
|
25
-14%
|
22
-12%
|
21
-7%
|
20
-4%
|
19
-3%
|
20
+2%
|
20
+3%
|
21
+1%
|
21
+2%
|
21
0%
|
21
0%
|
20
-2%
|
20
-2%
|
19
-3%
|
20
+1%
|
20
+1%
|
21
+5%
|
22
+4%
|
22
N/A
|
22
+4%
|
22
0%
|
24
+6%
|
26
+9%
|
27
+3%
|
28
+6%
|
30
+5%
|
30
+0%
|
30
+1%
|
30
-2%
|
29
-4%
|
29
+2%
|
30
+2%
|
30
+2%
|
25
-17%
|
21
-17%
|
22
+8%
|
20
-9%
|
83
+312%
|
128
+54%
|
176
+37%
|
221
+26%
|
245
+11%
|
252
+3%
|
272
+8%
|
295
+8%
|
307
+4%
|
352
+15%
|
402
+14%
|
417
+4%
|
414
-1%
|
394
-5%
|
355
-10%
|
335
-6%
|
304
-9%
|
282
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12)
|
(14)
|
(17)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(269)
|
0
|
0
|
0
|
(393)
|
0
|
0
|
0
|
(351)
|
0
|
0
|
0
|
|
| Gross Profit |
9
N/A
|
9
N/A
|
9
+5%
|
9
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(7)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(6)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
14
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
14
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(2)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(32)
|
(33)
|
(34)
|
(38)
|
(35)
|
(33)
|
(28)
|
(22)
|
(20)
|
(24)
|
(27)
|
(25)
|
(29)
|
(26)
|
(24)
|
(27)
|
(24)
|
(22)
|
(21)
|
(18)
|
(18)
|
(18)
|
(18)
|
(6)
|
(18)
|
(17)
|
(17)
|
(7)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(7)
|
(17)
|
(18)
|
(20)
|
(8)
|
(24)
|
(24)
|
(25)
|
(8)
|
(25)
|
(24)
|
(24)
|
(9)
|
(25)
|
(20)
|
(17)
|
(7)
|
(20)
|
(84)
|
(133)
|
(5)
|
(225)
|
(248)
|
(252)
|
(7)
|
(301)
|
(314)
|
(359)
|
(13)
|
(431)
|
(430)
|
(413)
|
(14)
|
(357)
|
(328)
|
(302)
|
|
| Selling, General & Administrative |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(32)
|
(33)
|
(34)
|
(38)
|
(35)
|
(33)
|
(28)
|
(22)
|
(20)
|
(24)
|
(27)
|
(25)
|
(29)
|
(26)
|
(24)
|
(27)
|
(24)
|
(22)
|
(21)
|
(18)
|
(18)
|
(18)
|
(18)
|
(1)
|
(18)
|
(17)
|
(17)
|
(1)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(1)
|
(17)
|
(18)
|
(20)
|
(2)
|
(24)
|
(24)
|
(25)
|
(2)
|
(25)
|
(24)
|
(24)
|
(2)
|
(25)
|
(20)
|
(17)
|
(2)
|
(20)
|
(84)
|
(133)
|
(3)
|
(225)
|
(248)
|
(252)
|
(2)
|
(301)
|
(314)
|
(359)
|
(7)
|
(431)
|
(430)
|
(413)
|
(8)
|
(357)
|
(328)
|
(302)
|
|
| Operating Income |
6
N/A
|
6
+2%
|
7
+8%
|
7
+5%
|
7
+7%
|
8
+10%
|
7
-8%
|
8
+7%
|
6
-24%
|
3
-53%
|
2
-29%
|
1
-70%
|
(6)
N/A
|
(7)
-25%
|
(11)
-60%
|
(13)
-17%
|
(10)
+24%
|
(7)
+29%
|
0
N/A
|
3
+1 450%
|
4
+42%
|
6
+30%
|
3
-44%
|
2
-38%
|
2
-5%
|
1
-68%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
1
-20%
|
1
+17%
|
2
+43%
|
3
+40%
|
3
+18%
|
3
+3%
|
4
+6%
|
3
-22%
|
3
+11%
|
3
-10%
|
3
+18%
|
4
+18%
|
4
-5%
|
4
+8%
|
4
-10%
|
5
+32%
|
5
+9%
|
6
+6%
|
6
+9%
|
5
-15%
|
5
-8%
|
5
+15%
|
5
N/A
|
6
+4%
|
5
-6%
|
5
-15%
|
5
+2%
|
5
+9%
|
5
+5%
|
5
-9%
|
4
-23%
|
3
-32%
|
0
-88%
|
(1)
N/A
|
(5)
-430%
|
(5)
+15%
|
(4)
+11%
|
(3)
+25%
|
(0)
+97%
|
(4)
-3 980%
|
(7)
-59%
|
(7)
-5%
|
(7)
-4%
|
(4)
+38%
|
(14)
-218%
|
(16)
-11%
|
(19)
-23%
|
(10)
+47%
|
(23)
-123%
|
(24)
-4%
|
(21)
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
8
N/A
|
6
-29%
|
6
+7%
|
7
+7%
|
7
+8%
|
8
+10%
|
7
-8%
|
7
+4%
|
5
-30%
|
2
-63%
|
1
-47%
|
(1)
N/A
|
(7)
-1 200%
|
(8)
-22%
|
(12)
-52%
|
(14)
-14%
|
(11)
+23%
|
(8)
+29%
|
(0)
+97%
|
3
N/A
|
4
+52%
|
5
+32%
|
3
-44%
|
2
-40%
|
2
-6%
|
0
-76%
|
(0)
N/A
|
(1)
-150%
|
1
N/A
|
1
-15%
|
1
+18%
|
2
+46%
|
3
+47%
|
3
+18%
|
3
+3%
|
4
+3%
|
3
-23%
|
3
+11%
|
3
-10%
|
3
+22%
|
4
+18%
|
4
-5%
|
4
+8%
|
4
-10%
|
5
+32%
|
5
+10%
|
6
+6%
|
6
+9%
|
5
-15%
|
5
-7%
|
5
+15%
|
5
N/A
|
6
+4%
|
5
-5%
|
5
-15%
|
5
N/A
|
5
+11%
|
5
+4%
|
5
-10%
|
4
-21%
|
3
-32%
|
0
-88%
|
(1)
N/A
|
(5)
-571%
|
(4)
+25%
|
(3)
+29%
|
(1)
+44%
|
1
N/A
|
(3)
N/A
|
(6)
-90%
|
(6)
-9%
|
(7)
-5%
|
(16)
-149%
|
(14)
+17%
|
(15)
-13%
|
(19)
-24%
|
(21)
-10%
|
(23)
-8%
|
(24)
-5%
|
(21)
+12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
7
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
5
|
2
|
1
|
(0)
|
(6)
|
(7)
|
(11)
|
(13)
|
(10)
|
(7)
|
(1)
|
2
|
4
|
5
|
3
|
2
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
2
|
1
|
(1)
|
(1)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
(4)
|
(6)
|
(6)
|
(7)
|
(18)
|
(14)
|
(15)
|
(19)
|
(20)
|
(22)
|
(24)
|
(22)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Income (Common) |
6
N/A
|
5
-21%
|
5
+9%
|
5
+6%
|
6
+17%
|
7
+13%
|
7
N/A
|
7
+1%
|
5
-31%
|
2
-56%
|
1
-57%
|
(0)
N/A
|
(6)
-2 700%
|
(7)
-29%
|
(11)
-53%
|
(13)
-15%
|
(10)
+24%
|
(7)
+29%
|
(3)
+59%
|
(0)
+86%
|
3
N/A
|
3
+23%
|
3
-3%
|
2
-39%
|
0
N/A
|
(1)
N/A
|
(1)
-33%
|
(1)
-8%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+75%
|
1
+14%
|
1
-13%
|
1
-14%
|
0
-67%
|
1
+250%
|
1
+14%
|
2
+100%
|
2
+44%
|
2
-13%
|
2
+20%
|
2
-4%
|
3
+39%
|
4
+16%
|
4
+5%
|
4
+8%
|
4
-16%
|
3
-9%
|
4
+19%
|
4
+3%
|
4
+2%
|
4
-2%
|
3
-15%
|
3
-3%
|
4
+10%
|
4
+6%
|
4
+3%
|
3
-11%
|
2
-39%
|
(0)
N/A
|
(1)
-800%
|
(5)
-411%
|
(6)
-23%
|
(6)
-4%
|
(5)
+15%
|
(3)
+32%
|
(4)
-32%
|
(6)
-34%
|
(7)
-10%
|
(7)
+2%
|
(19)
-187%
|
(16)
+16%
|
(17)
-8%
|
(20)
-15%
|
(21)
-5%
|
(22)
-8%
|
(24)
-8%
|
(22)
+9%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.14
-12%
|
0.14
N/A
|
0.15
+7%
|
0.17
+13%
|
0.19
+12%
|
0.19
N/A
|
0.19
N/A
|
0.13
-32%
|
0.06
-54%
|
0.03
-50%
|
0
N/A
|
-0.15
N/A
|
-0.2
-33%
|
-0.31
-55%
|
-0.36
-16%
|
-0.28
+22%
|
-0.2
+29%
|
-0.08
+60%
|
-0.01
+88%
|
0.08
N/A
|
0.1
+25%
|
0.09
-10%
|
0.06
-33%
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.05
+67%
|
0.07
+40%
|
0.06
-14%
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.1
+25%
|
0.1
N/A
|
0.1
N/A
|
0.09
-10%
|
0.08
-11%
|
0.1
+25%
|
0.11
+10%
|
0.1
-9%
|
0.1
N/A
|
0.08
-20%
|
0.07
-12%
|
0.09
+29%
|
0.09
N/A
|
0.08
-11%
|
0.07
-12%
|
0.05
-29%
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.03
+50%
|
-0.01
+67%
|
-0.03
-200%
|
-0.05
-67%
|
-0.05
N/A
|
-0.05
N/A
|
-0.08
-60%
|
-0.07
+12%
|
-0.03
+57%
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.06
-20%
|
-0.05
+17%
|
|