Highlights

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

Stock [TAS]: TAS OFFSHORE BERHAD
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
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 13,690 16,985 16,985 74,372 114,290 41,120 18,905 -6.25%
  YoY % -19.40% 0.00% -77.16% -34.93% 177.94% 117.51% -
  Horiz. % 72.41% 89.84% 89.84% 393.40% 604.55% 217.51% 100.00%
PBT 1,458 -13,359 -13,359 578 12,280 6,114 1,598 -1.82%
  YoY % 110.91% 0.00% -2,411.25% -95.29% 100.85% 282.60% -
  Horiz. % 91.24% -835.98% -835.98% 36.17% 768.46% 382.60% 100.00%
Tax -163 -99 -99 98 -1,825 -864 -886 -28.71%
  YoY % -64.65% 0.00% -201.02% 105.37% -111.23% 2.48% -
  Horiz. % 18.40% 11.17% 11.17% -11.06% 205.98% 97.52% 100.00%
NP 1,295 -13,458 -13,458 676 10,455 5,250 712 12.70%
  YoY % 109.62% 0.00% -2,090.83% -93.53% 99.14% 637.36% -
  Horiz. % 181.88% -1,890.17% -1,890.17% 94.94% 1,468.40% 737.36% 100.00%
NP to SH 1,295 -13,458 -13,458 676 10,455 5,250 712 12.70%
  YoY % 109.62% 0.00% -2,090.83% -93.53% 99.14% 637.36% -
  Horiz. % 181.88% -1,890.17% -1,890.17% 94.94% 1,468.40% 737.36% 100.00%
Tax Rate 11.18 % - % - % -16.96 % 14.86 % 14.13 % 55.44 % -27.39%
  YoY % 0.00% 0.00% 0.00% -214.13% 5.17% -74.51% -
  Horiz. % 20.17% 0.00% 0.00% -30.59% 26.80% 25.49% 100.00%
Total Cost 12,395 30,443 30,443 73,696 103,835 35,870 18,193 -7.38%
  YoY % -59.28% 0.00% -58.69% -29.03% 189.48% 97.16% -
  Horiz. % 68.13% 167.33% 167.33% 405.08% 570.74% 197.16% 100.00%
Net Worth 176,036 193,858 - 186,184 171,567 146,083 133,144 5.74%
  YoY % -9.19% 0.00% 0.00% 8.52% 17.44% 9.72% -
  Horiz. % 132.21% 145.60% 0.00% 139.84% 128.86% 109.72% 100.00%
Dividend
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 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% 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% 100.00% - -
Equity
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 176,036 193,858 - 186,184 171,567 146,083 133,144 5.74%
  YoY % -9.19% 0.00% 0.00% 8.52% 17.44% 9.72% -
  Horiz. % 132.21% 145.60% 0.00% 139.84% 128.86% 109.72% 100.00%
NOSH 175,597 175,691 175,691 177,894 175,714 176,174 177,999 -0.27%
  YoY % -0.05% 0.00% -1.24% 1.24% -0.26% -1.03% -
  Horiz. % 98.65% 98.70% 98.70% 99.94% 98.72% 98.97% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 9.46 % -79.23 % -79.23 % 0.91 % 9.15 % 12.77 % 3.77 % 20.19%
  YoY % 111.94% 0.00% -8,806.59% -90.05% -28.35% 238.73% -
  Horiz. % 250.93% -2,101.59% -2,101.59% 24.14% 242.71% 338.73% 100.00%
ROE 0.74 % -6.94 % - % 0.36 % 6.09 % 3.59 % 0.53 % 6.90%
  YoY % 110.66% 0.00% 0.00% -94.09% 69.64% 577.36% -
  Horiz. % 139.62% -1,309.43% 0.00% 67.92% 1,149.06% 677.36% 100.00%
Per Share
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 7.80 9.67 9.67 41.81 65.04 23.34 10.62 -5.98%
  YoY % -19.34% 0.00% -76.87% -35.72% 178.66% 119.77% -
  Horiz. % 73.45% 91.05% 91.05% 393.69% 612.43% 219.77% 100.00%
EPS 0.74 -7.66 -7.66 0.38 5.95 2.98 0.40 13.09%
  YoY % 109.66% 0.00% -2,115.79% -93.61% 99.66% 645.00% -
  Horiz. % 185.00% -1,915.00% -1,915.00% 95.00% 1,487.50% 745.00% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0025 1.1034 - 1.0466 0.9764 0.8292 0.7480 6.03%
  YoY % -9.14% 0.00% 0.00% 7.19% 17.75% 10.86% -
  Horiz. % 134.02% 147.51% 0.00% 139.92% 130.53% 110.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 7.61 9.44 9.44 41.32 63.49 22.84 10.50 -6.23%
  YoY % -19.39% 0.00% -77.15% -34.92% 177.98% 117.52% -
  Horiz. % 72.48% 89.90% 89.90% 393.52% 604.67% 217.52% 100.00%
EPS 0.72 -7.48 -7.48 0.38 5.81 2.92 0.40 12.47%
  YoY % 109.63% 0.00% -2,068.42% -93.46% 98.97% 630.00% -
  Horiz. % 180.00% -1,870.00% -1,870.00% 95.00% 1,452.50% 730.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9780 1.0770 - 1.0343 0.9531 0.8116 0.7397 5.74%
  YoY % -9.19% 0.00% 0.00% 8.52% 17.43% 9.72% -
  Horiz. % 132.22% 145.60% 0.00% 139.83% 128.85% 109.72% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.3350 0.4850 0.5050 0.7550 1.2100 0.3600 0.3800 -
P/RPS 4.30 5.02 5.22 1.81 1.86 1.54 3.58 3.73%
  YoY % -14.34% -3.83% 188.40% -2.69% 20.78% -56.98% -
  Horiz. % 120.11% 140.22% 145.81% 50.56% 51.96% 43.02% 100.00%
P/EPS 45.42 -6.33 -6.59 198.68 20.34 12.08 95.00 -13.71%
  YoY % 817.54% 3.95% -103.32% 876.79% 68.38% -87.28% -
  Horiz. % 47.81% -6.66% -6.94% 209.14% 21.41% 12.72% 100.00%
EY 2.20 -15.79 -15.17 0.50 4.92 8.28 1.05 15.93%
  YoY % 113.93% -4.09% -3,134.00% -89.84% -40.58% 688.57% -
  Horiz. % 209.52% -1,503.81% -1,444.76% 47.62% 468.57% 788.57% 100.00%
DY 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.44 0.00 0.72 1.24 0.43 0.51 -8.33%
  YoY % -25.00% 0.00% 0.00% -41.94% 188.37% -15.69% -
  Horiz. % 64.71% 86.27% 0.00% 141.18% 243.14% 84.31% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 20/04/17 20/04/16 - 23/04/15 24/04/14 15/04/13 27/04/12 -
Price 0.3250 0.4200 0.0000 0.7400 1.4600 0.3750 0.3400 -
P/RPS 4.17 4.34 0.00 1.77 2.24 1.61 3.20 5.43%
  YoY % -3.92% 0.00% 0.00% -20.98% 39.13% -49.69% -
  Horiz. % 130.31% 135.62% 0.00% 55.31% 70.00% 50.31% 100.00%
P/EPS 44.07 -5.48 0.00 194.74 24.54 12.58 85.00 -12.30%
  YoY % 904.20% 0.00% 0.00% 693.56% 95.07% -85.20% -
  Horiz. % 51.85% -6.45% 0.00% 229.11% 28.87% 14.80% 100.00%
EY 2.27 -18.24 0.00 0.51 4.08 7.95 1.18 13.97%
  YoY % 112.45% 0.00% 0.00% -87.50% -48.68% 573.73% -
  Horiz. % 192.37% -1,545.76% 0.00% 43.22% 345.76% 673.73% 100.00%
DY 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.38 0.00 0.71 1.50 0.45 0.45 -6.59%
  YoY % -15.79% 0.00% 0.00% -52.67% 233.33% 0.00% -
  Horiz. % 71.11% 84.44% 0.00% 157.78% 333.33% 100.00% 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.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers