Highlights

[TAS] QoQ Annualized Quarter Result on 2012-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     -5.27%    YoY -     46.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 118,576 137,996 119,482 96,982 71,088 101,573 90,874 19.35%
  QoQ % -14.07% 15.49% 23.20% 36.43% -30.01% 11.77% -
  Horiz. % 130.48% 151.85% 131.48% 106.72% 78.23% 111.77% 100.00%
PBT 40,872 16,706 17,904 14,628 14,880 15,517 8,450 185.17%
  QoQ % 144.65% -6.69% 22.40% -1.69% -4.11% 83.62% -
  Horiz. % 483.65% 197.69% 211.86% 173.10% 176.08% 183.62% 100.00%
Tax -6,744 -3,251 -4,069 -4,378 -4,060 -4,185 -2,832 78.05%
  QoQ % -107.44% 20.11% 7.05% -7.83% 2.99% -47.78% -
  Horiz. % 238.14% 114.80% 143.69% 154.59% 143.36% 147.78% 100.00%
NP 34,128 13,455 13,834 10,250 10,820 11,332 5,618 231.81%
  QoQ % 153.65% -2.74% 34.97% -5.27% -4.52% 101.68% -
  Horiz. % 607.40% 239.47% 246.23% 182.43% 192.57% 201.68% 100.00%
NP to SH 34,128 13,455 13,834 10,250 10,820 11,332 5,618 231.81%
  QoQ % 153.65% -2.74% 34.97% -5.27% -4.52% 101.68% -
  Horiz. % 607.40% 239.47% 246.23% 182.43% 192.57% 201.68% 100.00%
Tax Rate 16.50 % 19.46 % 22.73 % 29.93 % 27.28 % 26.97 % 33.51 % -37.56%
  QoQ % -15.21% -14.39% -24.06% 9.71% 1.15% -19.52% -
  Horiz. % 49.24% 58.07% 67.83% 89.32% 81.41% 80.48% 100.00%
Total Cost 84,448 124,541 105,648 86,732 60,268 90,241 85,256 -0.63%
  QoQ % -32.19% 17.88% 21.81% 43.91% -33.21% 5.85% -
  Horiz. % 99.05% 146.08% 123.92% 101.73% 70.69% 105.85% 100.00%
Net Worth 157,762 148,761 145,826 140,911 140,554 138,994 132,439 12.34%
  QoQ % 6.05% 2.01% 3.49% 0.25% 1.12% 4.95% -
  Horiz. % 119.12% 112.32% 110.11% 106.40% 106.13% 104.95% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,517 - - - 2,655 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.44% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 26.14 % - % - % - % 23.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.52% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 157,762 148,761 145,826 140,911 140,554 138,994 132,439 12.34%
  QoQ % 6.05% 2.01% 3.49% 0.25% 1.12% 4.95% -
  Horiz. % 119.12% 112.32% 110.11% 106.40% 106.13% 104.95% 100.00%
NOSH 175,917 175,882 175,864 176,116 175,649 177,062 177,058 -0.43%
  QoQ % 0.02% 0.01% -0.14% 0.27% -0.80% 0.00% -
  Horiz. % 99.36% 99.34% 99.33% 99.47% 99.20% 100.00% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 28.78 % 9.75 % 11.58 % 10.57 % 15.22 % 11.16 % 6.18 % 178.09%
  QoQ % 195.18% -15.80% 9.56% -30.55% 36.38% 80.58% -
  Horiz. % 465.70% 157.77% 187.38% 171.04% 246.28% 180.58% 100.00%
ROE 21.63 % 9.04 % 9.49 % 7.27 % 7.70 % 8.15 % 4.24 % 195.46%
  QoQ % 139.27% -4.74% 30.54% -5.58% -5.52% 92.22% -
  Horiz. % 510.14% 213.21% 223.82% 171.46% 181.60% 192.22% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 67.40 78.46 67.94 55.07 40.47 57.37 51.32 19.87%
  QoQ % -14.10% 15.48% 23.37% 36.08% -29.46% 11.79% -
  Horiz. % 131.33% 152.88% 132.39% 107.31% 78.86% 111.79% 100.00%
EPS 19.40 7.65 7.87 5.82 6.16 6.40 3.17 233.47%
  QoQ % 153.59% -2.80% 35.22% -5.52% -3.75% 101.89% -
  Horiz. % 611.99% 241.32% 248.26% 183.60% 194.32% 201.89% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8968 0.8458 0.8292 0.8001 0.8002 0.7850 0.7480 12.82%
  QoQ % 6.03% 2.00% 3.64% -0.01% 1.94% 4.95% -
  Horiz. % 119.89% 113.07% 110.86% 106.97% 106.98% 104.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 65.87 76.66 66.38 53.88 39.49 56.43 50.49 19.34%
  QoQ % -14.08% 15.49% 23.20% 36.44% -30.02% 11.76% -
  Horiz. % 130.46% 151.83% 131.47% 106.71% 78.21% 111.76% 100.00%
EPS 18.96 7.47 7.69 5.69 6.01 6.30 3.12 231.92%
  QoQ % 153.82% -2.86% 35.15% -5.32% -4.60% 101.92% -
  Horiz. % 607.69% 239.42% 246.47% 182.37% 192.63% 201.92% 100.00%
DPS 0.00 1.95 0.00 0.00 0.00 1.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.76% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8765 0.8264 0.8101 0.7828 0.7809 0.7722 0.7358 12.34%
  QoQ % 6.06% 2.01% 3.49% 0.24% 1.13% 4.95% -
  Horiz. % 119.12% 112.31% 110.10% 106.39% 106.13% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.4800 0.5000 0.3600 0.4300 0.3900 0.3600 0.3800 -
P/RPS 0.71 0.64 0.53 0.78 0.96 0.63 0.74 -2.71%
  QoQ % 10.94% 20.75% -32.05% -18.75% 52.38% -14.86% -
  Horiz. % 95.95% 86.49% 71.62% 105.41% 129.73% 85.14% 100.00%
P/EPS 2.47 6.54 4.58 7.39 6.33 5.63 11.97 -64.98%
  QoQ % -62.23% 42.79% -38.02% 16.75% 12.43% -52.97% -
  Horiz. % 20.63% 54.64% 38.26% 61.74% 52.88% 47.03% 100.00%
EY 40.42 15.30 21.85 13.53 15.79 17.78 8.35 185.34%
  QoQ % 164.18% -29.98% 61.49% -14.31% -11.19% 112.93% -
  Horiz. % 484.07% 183.23% 261.68% 162.04% 189.10% 212.93% 100.00%
DY 0.00 4.00 0.00 0.00 0.00 4.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.92% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.59 0.43 0.54 0.49 0.46 0.51 3.87%
  QoQ % -8.47% 37.21% -20.37% 10.20% 6.52% -9.80% -
  Horiz. % 105.88% 115.69% 84.31% 105.88% 96.08% 90.20% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 25/07/12 27/04/12 -
Price 0.9600 0.6600 0.3750 0.4150 0.4800 0.4000 0.3400 -
P/RPS 1.42 0.84 0.55 0.75 1.19 0.70 0.66 66.43%
  QoQ % 69.05% 52.73% -26.67% -36.97% 70.00% 6.06% -
  Horiz. % 215.15% 127.27% 83.33% 113.64% 180.30% 106.06% 100.00%
P/EPS 4.95 8.63 4.77 7.13 7.79 6.25 10.71 -40.14%
  QoQ % -42.64% 80.92% -33.10% -8.47% 24.64% -41.64% -
  Horiz. % 46.22% 80.58% 44.54% 66.57% 72.74% 58.36% 100.00%
EY 20.21 11.59 20.98 14.02 12.83 16.00 9.33 67.18%
  QoQ % 74.37% -44.76% 49.64% 9.28% -19.81% 71.49% -
  Horiz. % 216.61% 124.22% 224.87% 150.27% 137.51% 171.49% 100.00%
DY 0.00 3.03 0.00 0.00 0.00 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.80% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 0.78 0.45 0.52 0.60 0.51 0.45 77.87%
  QoQ % 37.18% 73.33% -13.46% -13.33% 17.65% 13.33% -
  Horiz. % 237.78% 173.33% 100.00% 115.56% 133.33% 113.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers