Highlights

[TAS] QoQ Annualized Quarter Result on 2018-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 17-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     17.83%    YoY -     231.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 27,340 36,880 44,638 49,494 35,928 48,460 39,378 -21.54%
  QoQ % -25.87% -17.38% -9.81% 37.76% -25.86% 23.06% -
  Horiz. % 69.43% 93.65% 113.36% 125.69% 91.24% 123.06% 100.00%
PBT 2,264 5,345 2,189 5,302 4,096 500 196 408.72%
  QoQ % -57.64% 144.14% -58.71% 29.44% 719.20% 155.10% -
  Horiz. % 1,155.10% 2,727.04% 1,117.01% 2,705.10% 2,089.80% 255.10% 100.00%
Tax -740 -1,356 -873 -834 -304 324 -57 447.68%
  QoQ % 45.43% -55.27% -4.72% -174.34% -193.83% 665.11% -
  Horiz. % 1,290.68% 2,365.09% 1,523.24% 1,454.63% 530.23% -565.11% 100.00%
NP 1,524 3,989 1,316 4,468 3,792 824 138 392.17%
  QoQ % -61.79% 203.12% -70.55% 17.83% 360.19% 494.23% -
  Horiz. % 1,099.04% 2,876.70% 949.04% 3,222.13% 2,734.63% 594.23% 100.00%
NP to SH 1,524 3,989 1,316 4,468 3,792 824 138 392.17%
  QoQ % -61.79% 203.12% -70.55% 17.83% 360.19% 494.23% -
  Horiz. % 1,099.04% 2,876.70% 949.04% 3,222.13% 2,734.63% 594.23% 100.00%
Tax Rate 32.69 % 25.37 % 39.89 % 15.73 % 7.42 % -64.80 % 29.25 % 7.67%
  QoQ % 28.85% -36.40% 153.59% 111.99% 111.45% -321.54% -
  Horiz. % 111.76% 86.74% 136.38% 53.78% 25.37% -221.54% 100.00%
Total Cost 25,816 32,891 43,322 45,026 32,136 47,636 39,240 -24.30%
  QoQ % -21.51% -24.08% -3.78% 40.11% -32.54% 21.40% -
  Horiz. % 65.79% 83.82% 110.40% 114.75% 81.90% 121.40% 100.00%
Net Worth 162,866 162,444 159,266 160,759 159,301 160,214 159,354 1.46%
  QoQ % 0.26% 2.00% -0.93% 0.91% -0.57% 0.54% -
  Horiz. % 102.20% 101.94% 99.94% 100.88% 99.97% 100.54% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 162,866 162,444 159,266 160,759 159,301 160,214 159,354 1.46%
  QoQ % 0.26% 2.00% -0.93% 0.91% -0.57% 0.54% -
  Horiz. % 102.20% 101.94% 99.94% 100.88% 99.97% 100.54% 100.00%
NOSH 175,597 175,597 175,597 175,597 175,597 175,597 175,597 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 5.57 % 10.82 % 2.95 % 9.03 % 10.55 % 1.70 % 0.35 % 529.51%
  QoQ % -48.52% 266.78% -67.33% -14.41% 520.59% 385.71% -
  Horiz. % 1,591.43% 3,091.43% 842.86% 2,580.00% 3,014.29% 485.71% 100.00%
ROE 0.94 % 2.46 % 0.83 % 2.78 % 2.38 % 0.51 % 0.09 % 375.77%
  QoQ % -61.79% 196.39% -70.14% 16.81% 366.67% 466.67% -
  Horiz. % 1,044.44% 2,733.33% 922.22% 3,088.89% 2,644.44% 566.67% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 15.57 21.00 25.42 28.19 20.46 27.60 22.43 -21.55%
  QoQ % -25.86% -17.39% -9.83% 37.78% -25.87% 23.05% -
  Horiz. % 69.42% 93.62% 113.33% 125.68% 91.22% 123.05% 100.00%
EPS 0.88 2.27 0.75 2.54 2.16 0.47 0.08 392.45%
  QoQ % -61.23% 202.67% -70.47% 17.59% 359.57% 487.50% -
  Horiz. % 1,100.00% 2,837.50% 937.50% 3,175.00% 2,700.00% 587.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9275 0.9251 0.9070 0.9155 0.9072 0.9124 0.9075 1.46%
  QoQ % 0.26% 2.00% -0.93% 0.91% -0.57% 0.54% -
  Horiz. % 102.20% 101.94% 99.94% 100.88% 99.97% 100.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 15.19 20.49 24.80 27.50 19.96 26.92 21.88 -21.54%
  QoQ % -25.87% -17.38% -9.82% 37.78% -25.85% 23.03% -
  Horiz. % 69.42% 93.65% 113.35% 125.69% 91.22% 123.03% 100.00%
EPS 0.85 2.22 0.73 2.48 2.11 0.46 0.08 381.23%
  QoQ % -61.71% 204.11% -70.56% 17.54% 358.70% 475.00% -
  Horiz. % 1,062.50% 2,775.00% 912.50% 3,100.00% 2,637.50% 575.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9048 0.9025 0.8848 0.8931 0.8850 0.8901 0.8853 1.46%
  QoQ % 0.25% 2.00% -0.93% 0.92% -0.57% 0.54% -
  Horiz. % 102.20% 101.94% 99.94% 100.88% 99.97% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.2500 0.2350 0.2400 0.2200 0.2600 0.2750 0.2900 -
P/RPS 1.61 1.12 0.94 0.78 1.27 1.00 1.29 15.87%
  QoQ % 43.75% 19.15% 20.51% -38.58% 27.00% -22.48% -
  Horiz. % 124.81% 86.82% 72.87% 60.47% 98.45% 77.52% 100.00%
P/EPS 28.81 10.34 32.02 8.65 12.04 58.60 367.24 -81.59%
  QoQ % 178.63% -67.71% 270.17% -28.16% -79.45% -84.04% -
  Horiz. % 7.85% 2.82% 8.72% 2.36% 3.28% 15.96% 100.00%
EY 3.47 9.67 3.12 11.57 8.31 1.71 0.27 446.12%
  QoQ % -64.12% 209.94% -73.03% 39.23% 385.96% 533.33% -
  Horiz. % 1,285.19% 3,581.48% 1,155.56% 4,285.19% 3,077.78% 633.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.25 0.26 0.24 0.29 0.30 0.32 -10.68%
  QoQ % 8.00% -3.85% 8.33% -17.24% -3.33% -6.25% -
  Horiz. % 84.38% 78.12% 81.25% 75.00% 90.62% 93.75% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 24/10/19 29/07/19 16/04/19 17/01/19 25/10/18 01/08/18 18/04/18 -
Price 0.2750 0.2600 0.2850 0.2150 0.2700 0.2650 0.3650 -
P/RPS 1.77 1.24 1.12 0.76 1.32 0.96 1.63 5.63%
  QoQ % 42.74% 10.71% 47.37% -42.42% 37.50% -41.10% -
  Horiz. % 108.59% 76.07% 68.71% 46.63% 80.98% 58.90% 100.00%
P/EPS 31.69 11.45 38.03 8.45 12.50 56.47 462.21 -83.17%
  QoQ % 176.77% -69.89% 350.06% -32.40% -77.86% -87.78% -
  Horiz. % 6.86% 2.48% 8.23% 1.83% 2.70% 12.22% 100.00%
EY 3.16 8.74 2.63 11.83 8.00 1.77 0.22 488.03%
  QoQ % -63.84% 232.32% -77.77% 47.88% 351.98% 704.55% -
  Horiz. % 1,436.36% 3,972.73% 1,195.45% 5,377.27% 3,636.36% 804.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.28 0.31 0.23 0.30 0.29 0.40 -17.41%
  QoQ % 7.14% -9.68% 34.78% -23.33% 3.45% -27.50% -
  Horiz. % 75.00% 70.00% 77.50% 57.50% 75.00% 72.50% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers