Highlights

[TAS] QoQ Annualized Quarter Result on 2014-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 16-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     -11.92%    YoY -     -39.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 302,072 275,873 269,296 255,198 305,272 254,271 257,301 11.25%
  QoQ % 9.50% 2.44% 5.52% -16.40% 20.06% -1.18% -
  Horiz. % 117.40% 107.22% 104.66% 99.18% 118.64% 98.82% 100.00%
PBT 41,632 12,932 15,078 21,462 26,028 34,304 42,616 -1.54%
  QoQ % 221.93% -14.24% -29.74% -17.54% -24.13% -19.50% -
  Horiz. % 97.69% 30.35% 35.38% 50.36% 61.08% 80.50% 100.00%
Tax -6,712 -389 -1,374 -2,258 -4,224 -5,519 -7,612 -8.03%
  QoQ % -1,625.45% 71.70% 39.12% 46.54% 23.46% 27.50% -
  Horiz. % 88.18% 5.11% 18.06% 29.66% 55.49% 72.50% 100.00%
NP 34,920 12,543 13,704 19,204 21,804 28,785 35,004 -0.16%
  QoQ % 178.40% -8.47% -28.64% -11.92% -24.25% -17.77% -
  Horiz. % 99.76% 35.83% 39.15% 54.86% 62.29% 82.23% 100.00%
NP to SH 34,920 12,543 13,704 19,204 21,804 28,785 35,004 -0.16%
  QoQ % 178.40% -8.47% -28.64% -11.92% -24.25% -17.77% -
  Horiz. % 99.76% 35.83% 39.15% 54.86% 62.29% 82.23% 100.00%
Tax Rate 16.12 % 3.01 % 9.12 % 10.52 % 16.23 % 16.09 % 17.86 % -6.59%
  QoQ % 435.55% -67.00% -13.31% -35.18% 0.87% -9.91% -
  Horiz. % 90.26% 16.85% 51.06% 58.90% 90.87% 90.09% 100.00%
Total Cost 267,152 263,330 255,592 235,994 283,468 225,486 222,297 13.00%
  QoQ % 1.45% 3.03% 8.30% -16.75% 25.71% 1.43% -
  Horiz. % 120.18% 118.46% 114.98% 106.16% 127.52% 101.43% 100.00%
Net Worth 205,515 186,895 183,879 181,365 175,785 170,652 171,690 12.70%
  QoQ % 9.96% 1.64% 1.39% 3.17% 3.01% -0.60% -
  Horiz. % 119.70% 108.86% 107.10% 105.63% 102.39% 99.40% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - 3,516 4,689 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
Div Payout % - % - % - % - % - % 12.22 % 13.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.19% 100.00%
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 205,515 186,895 183,879 181,365 175,785 170,652 171,690 12.70%
  QoQ % 9.96% 1.64% 1.39% 3.17% 3.01% -0.60% -
  Horiz. % 119.70% 108.86% 107.10% 105.63% 102.39% 99.40% 100.00%
NOSH 175,653 175,918 175,692 175,860 175,838 175,839 175,840 -0.07%
  QoQ % -0.15% 0.13% -0.10% 0.01% -0.00% -0.00% -
  Horiz. % 99.89% 100.04% 99.92% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 11.56 % 4.55 % 5.09 % 7.53 % 7.14 % 11.32 % 13.60 % -10.24%
  QoQ % 154.07% -10.61% -32.40% 5.46% -36.93% -16.76% -
  Horiz. % 85.00% 33.46% 37.43% 55.37% 52.50% 83.24% 100.00%
ROE 16.99 % 6.71 % 7.45 % 10.59 % 12.40 % 16.87 % 20.39 % -11.42%
  QoQ % 153.20% -9.93% -29.65% -14.60% -26.50% -17.26% -
  Horiz. % 83.33% 32.91% 36.54% 51.94% 60.81% 82.74% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 171.97 156.82 153.28 145.11 173.61 144.60 146.33 11.33%
  QoQ % 9.66% 2.31% 5.63% -16.42% 20.06% -1.18% -
  Horiz. % 117.52% 107.17% 104.75% 99.17% 118.64% 98.82% 100.00%
EPS 19.88 7.13 7.80 10.92 12.40 16.37 19.91 -0.10%
  QoQ % 178.82% -8.59% -28.57% -11.94% -24.25% -17.78% -
  Horiz. % 99.85% 35.81% 39.18% 54.85% 62.28% 82.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.91% 100.00%
NAPS 1.1700 1.0624 1.0466 1.0313 0.9997 0.9705 0.9764 12.78%
  QoQ % 10.13% 1.51% 1.48% 3.16% 3.01% -0.60% -
  Horiz. % 119.83% 108.81% 107.19% 105.62% 102.39% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 167.82 153.26 149.61 141.78 169.59 141.26 142.94 11.26%
  QoQ % 9.50% 2.44% 5.52% -16.40% 20.06% -1.18% -
  Horiz. % 117.41% 107.22% 104.67% 99.19% 118.64% 98.82% 100.00%
EPS 19.40 6.97 7.61 10.67 12.11 15.99 19.45 -0.17%
  QoQ % 178.34% -8.41% -28.68% -11.89% -24.27% -17.79% -
  Horiz. % 99.74% 35.84% 39.13% 54.86% 62.26% 82.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.95 2.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.71% 100.00%
NAPS 1.1417 1.0383 1.0215 1.0076 0.9766 0.9481 0.9538 12.70%
  QoQ % 9.96% 1.64% 1.38% 3.17% 3.01% -0.60% -
  Horiz. % 119.70% 108.86% 107.10% 105.64% 102.39% 99.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.4000 0.6300 0.7550 0.9100 1.1600 1.3500 1.2100 -
P/RPS 0.23 0.40 0.49 0.63 0.67 0.93 0.83 -57.40%
  QoQ % -42.50% -18.37% -22.22% -5.97% -27.96% 12.05% -
  Horiz. % 27.71% 48.19% 59.04% 75.90% 80.72% 112.05% 100.00%
P/EPS 2.01 8.84 9.68 8.33 9.35 8.25 6.08 -52.09%
  QoQ % -77.26% -8.68% 16.21% -10.91% 13.33% 35.69% -
  Horiz. % 33.06% 145.39% 159.21% 137.01% 153.78% 135.69% 100.00%
EY 49.70 11.32 10.33 12.00 10.69 12.13 16.45 108.57%
  QoQ % 339.05% 9.58% -13.92% 12.25% -11.87% -26.26% -
  Horiz. % 302.13% 68.81% 62.80% 72.95% 64.98% 73.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.48 2.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -32.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 67.27% 100.00%
P/NAPS 0.34 0.59 0.72 0.88 1.16 1.39 1.24 -57.69%
  QoQ % -42.37% -18.06% -18.18% -24.14% -16.55% 12.10% -
  Horiz. % 27.42% 47.58% 58.06% 70.97% 93.55% 112.10% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 22/10/15 28/07/15 23/04/15 16/01/15 21/10/14 17/07/14 24/04/14 -
Price 0.5100 0.6050 0.7400 0.7450 0.8450 1.5900 1.4600 -
P/RPS 0.30 0.39 0.48 0.51 0.49 1.10 1.00 -55.09%
  QoQ % -23.08% -18.75% -5.88% 4.08% -55.45% 10.00% -
  Horiz. % 30.00% 39.00% 48.00% 51.00% 49.00% 110.00% 100.00%
P/EPS 2.57 8.49 9.49 6.82 6.81 9.71 7.33 -50.18%
  QoQ % -69.73% -10.54% 39.15% 0.15% -29.87% 32.47% -
  Horiz. % 35.06% 115.83% 129.47% 93.04% 92.91% 132.47% 100.00%
EY 38.98 11.79 10.54 14.66 14.67 10.30 13.63 101.09%
  QoQ % 230.62% 11.86% -28.10% -0.07% 42.43% -24.43% -
  Horiz. % 285.99% 86.50% 77.33% 107.56% 107.63% 75.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.26 1.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -31.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.85% 100.00%
P/NAPS 0.44 0.57 0.71 0.72 0.85 1.64 1.50 -55.75%
  QoQ % -22.81% -19.72% -1.39% -15.29% -48.17% 9.33% -
  Horiz. % 29.33% 38.00% 47.33% 48.00% 56.67% 109.33% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. KLCI waves 14 - 5th waves has started KLCI waves
4. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers