Highlights

[TAS] YoY Quarter Result on 2017-02-28 [#3]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 20-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     164.83%    YoY -     109.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 7,398 13,690 16,985 16,985 74,372 114,290 41,120 -29.03%
  YoY % -45.96% -19.40% 0.00% -77.16% -34.93% 177.94% -
  Horiz. % 17.99% 33.29% 41.31% 41.31% 180.87% 277.94% 100.00%
PBT -722 1,458 -13,359 -13,359 578 12,280 6,114 -
  YoY % -149.52% 110.91% 0.00% -2,411.25% -95.29% 100.85% -
  Horiz. % -11.81% 23.85% -218.50% -218.50% 9.45% 200.85% 100.00%
Tax 153 -163 -99 -99 98 -1,825 -864 -
  YoY % 193.87% -64.65% 0.00% -201.02% 105.37% -111.23% -
  Horiz. % -17.71% 18.87% 11.46% 11.46% -11.34% 211.23% 100.00%
NP -569 1,295 -13,458 -13,458 676 10,455 5,250 -
  YoY % -143.94% 109.62% 0.00% -2,090.83% -93.53% 99.14% -
  Horiz. % -10.84% 24.67% -256.34% -256.34% 12.88% 199.14% 100.00%
NP to SH -569 1,295 -13,458 -13,458 676 10,455 5,250 -
  YoY % -143.94% 109.62% 0.00% -2,090.83% -93.53% 99.14% -
  Horiz. % -10.84% 24.67% -256.34% -256.34% 12.88% 199.14% 100.00%
Tax Rate - % 11.18 % - % - % -16.96 % 14.86 % 14.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -214.13% 5.17% -
  Horiz. % 0.00% 79.12% 0.00% 0.00% -120.03% 105.17% 100.00%
Total Cost 7,967 12,395 30,443 30,443 73,696 103,835 35,870 -25.97%
  YoY % -35.72% -59.28% 0.00% -58.69% -29.03% 189.48% -
  Horiz. % 22.21% 34.56% 84.87% 84.87% 205.45% 289.48% 100.00%
Net Worth 159,354 176,036 193,858 - 186,184 171,567 146,083 1.75%
  YoY % -9.48% -9.19% 0.00% 0.00% 8.52% 17.44% -
  Horiz. % 109.08% 120.50% 132.70% 0.00% 127.45% 117.44% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - 3,514 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 33.61 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 159,354 176,036 193,858 - 186,184 171,567 146,083 1.75%
  YoY % -9.48% -9.19% 0.00% 0.00% 8.52% 17.44% -
  Horiz. % 109.08% 120.50% 132.70% 0.00% 127.45% 117.44% 100.00%
NOSH 175,597 175,597 175,691 175,691 177,894 175,714 176,174 -0.07%
  YoY % 0.00% -0.05% 0.00% -1.24% 1.24% -0.26% -
  Horiz. % 99.67% 99.67% 99.73% 99.73% 100.98% 99.74% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin -7.69 % 9.46 % -79.23 % -79.23 % 0.91 % 9.15 % 12.77 % -
  YoY % -181.29% 111.94% 0.00% -8,806.59% -90.05% -28.35% -
  Horiz. % -60.22% 74.08% -620.44% -620.44% 7.13% 71.65% 100.00%
ROE -0.36 % 0.74 % -6.94 % - % 0.36 % 6.09 % 3.59 % -
  YoY % -148.65% 110.66% 0.00% 0.00% -94.09% 69.64% -
  Horiz. % -10.03% 20.61% -193.31% 0.00% 10.03% 169.64% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 4.21 7.80 9.67 9.67 41.81 65.04 23.34 -28.99%
  YoY % -46.03% -19.34% 0.00% -76.87% -35.72% 178.66% -
  Horiz. % 18.04% 33.42% 41.43% 41.43% 179.13% 278.66% 100.00%
EPS -0.32 0.74 -7.66 -7.66 0.38 5.95 2.98 -
  YoY % -143.24% 109.66% 0.00% -2,115.79% -93.61% 99.66% -
  Horiz. % -10.74% 24.83% -257.05% -257.05% 12.75% 199.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9075 1.0025 1.1034 - 1.0466 0.9764 0.8292 1.82%
  YoY % -9.48% -9.14% 0.00% 0.00% 7.19% 17.75% -
  Horiz. % 109.44% 120.90% 133.07% 0.00% 126.22% 117.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 4.11 7.61 9.44 9.44 41.32 63.49 22.84 -29.02%
  YoY % -45.99% -19.39% 0.00% -77.15% -34.92% 177.98% -
  Horiz. % 17.99% 33.32% 41.33% 41.33% 180.91% 277.98% 100.00%
EPS -0.32 0.72 -7.48 -7.48 0.38 5.81 2.92 -
  YoY % -144.44% 109.63% 0.00% -2,068.42% -93.46% 98.97% -
  Horiz. % -10.96% 24.66% -256.16% -256.16% 13.01% 198.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.95 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8853 0.9780 1.0770 - 1.0343 0.9531 0.8116 1.75%
  YoY % -9.48% -9.19% 0.00% 0.00% 8.52% 17.43% -
  Horiz. % 109.08% 120.50% 132.70% 0.00% 127.44% 117.43% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2900 0.3350 0.4850 0.5050 0.7550 1.2100 0.3600 -
P/RPS 6.88 4.30 5.02 5.22 1.81 1.86 1.54 34.88%
  YoY % 60.00% -14.34% -3.83% 188.40% -2.69% 20.78% -
  Horiz. % 446.75% 279.22% 325.97% 338.96% 117.53% 120.78% 100.00%
P/EPS -89.50 45.42 -6.33 -6.59 198.68 20.34 12.08 -
  YoY % -297.05% 817.54% 3.95% -103.32% 876.79% 68.38% -
  Horiz. % -740.89% 375.99% -52.40% -54.55% 1,644.70% 168.38% 100.00%
EY -1.12 2.20 -15.79 -15.17 0.50 4.92 8.28 -
  YoY % -150.91% 113.93% -4.09% -3,134.00% -89.84% -40.58% -
  Horiz. % -13.53% 26.57% -190.70% -183.21% 6.04% 59.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.33 0.44 0.00 0.72 1.24 0.43 -5.74%
  YoY % -3.03% -25.00% 0.00% 0.00% -41.94% 188.37% -
  Horiz. % 74.42% 76.74% 102.33% 0.00% 167.44% 288.37% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 18/04/18 20/04/17 20/04/16 - 23/04/15 24/04/14 15/04/13 -
Price 0.3650 0.3250 0.4200 0.0000 0.7400 1.4600 0.3750 -
P/RPS 8.66 4.17 4.34 0.00 1.77 2.24 1.61 39.98%
  YoY % 107.67% -3.92% 0.00% 0.00% -20.98% 39.13% -
  Horiz. % 537.89% 259.01% 269.57% 0.00% 109.94% 139.13% 100.00%
P/EPS -112.64 44.07 -5.48 0.00 194.74 24.54 12.58 -
  YoY % -355.59% 904.20% 0.00% 0.00% 693.56% 95.07% -
  Horiz. % -895.39% 350.32% -43.56% 0.00% 1,548.01% 195.07% 100.00%
EY -0.89 2.27 -18.24 0.00 0.51 4.08 7.95 -
  YoY % -139.21% 112.45% 0.00% 0.00% -87.50% -48.68% -
  Horiz. % -11.19% 28.55% -229.43% 0.00% 6.42% 51.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.40 0.32 0.38 0.00 0.71 1.50 0.45 -2.33%
  YoY % 25.00% -15.79% 0.00% 0.00% -52.67% 233.33% -
  Horiz. % 88.89% 71.11% 84.44% 0.00% 157.78% 333.33% 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.
 


 

211  296  559  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.00+0.035 
 NEXGRAM 0.04+0.005 
 NOVAMSC 0.14+0.005 
 KRETAM 0.475+0.015 
 SAPNRG 0.62-0.01 
 HSI-C3H 0.46-0.16 
 HSI-H4B 0.36+0.075 
 HSI-C3K 0.37-0.07 
 HSI-H4A 0.20+0.07 
 HSI-H4I 0.565+0.06 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
4. 依华建台便宜优质股/官有缘 生财有缘●官有缘
5. (Icon) Hibiscus Petroleum - The Potential Is There. Lets' See Whether It Can Deliver Icon8888 Gossips About Stocks
Partners & Brokers