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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 44,638 49,494 35,928 48,460 39,378 44,272 41,716 4.63%
  QoQ % -9.81% 37.76% -25.86% 23.06% -11.05% 6.13% -
  Horiz. % 107.01% 118.65% 86.13% 116.17% 94.40% 106.13% 100.00%
PBT 2,189 5,302 4,096 500 196 1,740 9,148 -61.55%
  QoQ % -58.71% 29.44% 719.20% 155.10% -88.74% -80.98% -
  Horiz. % 23.93% 57.96% 44.77% 5.47% 2.14% 19.02% 100.00%
Tax -873 -834 -304 324 -57 -394 -220 151.34%
  QoQ % -4.72% -174.34% -193.83% 665.11% 85.45% -79.09% -
  Horiz. % 396.97% 379.09% 138.18% -147.27% 26.06% 179.09% 100.00%
NP 1,316 4,468 3,792 824 138 1,346 8,928 -72.19%
  QoQ % -70.55% 17.83% 360.19% 494.23% -89.70% -84.92% -
  Horiz. % 14.74% 50.04% 42.47% 9.23% 1.55% 15.08% 100.00%
NP to SH 1,316 4,468 3,792 824 138 1,346 8,928 -72.19%
  QoQ % -70.55% 17.83% 360.19% 494.23% -89.70% -84.92% -
  Horiz. % 14.74% 50.04% 42.47% 9.23% 1.55% 15.08% 100.00%
Tax Rate 39.89 % 15.73 % 7.42 % -64.80 % 29.25 % 22.64 % 2.40 % 554.64%
  QoQ % 153.59% 111.99% 111.45% -321.54% 29.20% 843.33% -
  Horiz. % 1,662.08% 655.42% 309.17% -2,700.00% 1,218.75% 943.33% 100.00%
Total Cost 43,322 45,026 32,136 47,636 39,240 42,926 32,788 20.47%
  QoQ % -3.78% 40.11% -32.54% 21.40% -8.59% 30.92% -
  Horiz. % 132.13% 137.32% 98.01% 145.28% 119.68% 130.92% 100.00%
Net Worth 159,266 160,759 159,301 160,214 159,354 160,425 162,427 -1.31%
  QoQ % -0.93% 0.91% -0.57% 0.54% -0.67% -1.23% -
  Horiz. % 98.05% 98.97% 98.08% 98.64% 98.11% 98.77% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 159,266 160,759 159,301 160,214 159,354 160,425 162,427 -1.31%
  QoQ % -0.93% 0.91% -0.57% 0.54% -0.67% -1.23% -
  Horiz. % 98.05% 98.97% 98.08% 98.64% 98.11% 98.77% 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 2.95 % 9.03 % 10.55 % 1.70 % 0.35 % 3.04 % 21.40 % -73.41%
  QoQ % -67.33% -14.41% 520.59% 385.71% -88.49% -85.79% -
  Horiz. % 13.79% 42.20% 49.30% 7.94% 1.64% 14.21% 100.00%
ROE 0.83 % 2.78 % 2.38 % 0.51 % 0.09 % 0.84 % 5.50 % -71.75%
  QoQ % -70.14% 16.81% 366.67% 466.67% -89.29% -84.73% -
  Horiz. % 15.09% 50.55% 43.27% 9.27% 1.64% 15.27% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 25.42 28.19 20.46 27.60 22.43 25.21 23.76 4.62%
  QoQ % -9.83% 37.78% -25.87% 23.05% -11.03% 6.10% -
  Horiz. % 106.99% 118.64% 86.11% 116.16% 94.40% 106.10% 100.00%
EPS 0.75 2.54 2.16 0.47 0.08 0.76 5.08 -72.16%
  QoQ % -70.47% 17.59% 359.57% 487.50% -89.47% -85.04% -
  Horiz. % 14.76% 50.00% 42.52% 9.25% 1.57% 14.96% 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 0.9070 0.9155 0.9072 0.9124 0.9075 0.9136 0.9250 -1.31%
  QoQ % -0.93% 0.91% -0.57% 0.54% -0.67% -1.23% -
  Horiz. % 98.05% 98.97% 98.08% 98.64% 98.11% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 24.80 27.50 19.96 26.92 21.88 24.60 23.18 4.62%
  QoQ % -9.82% 37.78% -25.85% 23.03% -11.06% 6.13% -
  Horiz. % 106.99% 118.64% 86.11% 116.13% 94.39% 106.13% 100.00%
EPS 0.73 2.48 2.11 0.46 0.08 0.75 4.96 -72.22%
  QoQ % -70.56% 17.54% 358.70% 475.00% -89.33% -84.88% -
  Horiz. % 14.72% 50.00% 42.54% 9.27% 1.61% 15.12% 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 0.8848 0.8931 0.8850 0.8901 0.8853 0.8912 0.9024 -1.31%
  QoQ % -0.93% 0.92% -0.57% 0.54% -0.66% -1.24% -
  Horiz. % 98.05% 98.97% 98.07% 98.64% 98.11% 98.76% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.2400 0.2200 0.2600 0.2750 0.2900 0.3200 0.2600 -
P/RPS 0.94 0.78 1.27 1.00 1.29 1.27 1.09 -9.42%
  QoQ % 20.51% -38.58% 27.00% -22.48% 1.57% 16.51% -
  Horiz. % 86.24% 71.56% 116.51% 91.74% 118.35% 116.51% 100.00%
P/EPS 32.02 8.65 12.04 58.60 367.24 41.75 5.11 241.03%
  QoQ % 270.17% -28.16% -79.45% -84.04% 779.62% 717.03% -
  Horiz. % 626.61% 169.28% 235.62% 1,146.77% 7,186.69% 817.03% 100.00%
EY 3.12 11.57 8.31 1.71 0.27 2.40 19.56 -70.69%
  QoQ % -73.03% 39.23% 385.96% 533.33% -88.75% -87.73% -
  Horiz. % 15.95% 59.15% 42.48% 8.74% 1.38% 12.27% 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 0.26 0.24 0.29 0.30 0.32 0.35 0.28 -4.83%
  QoQ % 8.33% -17.24% -3.33% -6.25% -8.57% 25.00% -
  Horiz. % 92.86% 85.71% 103.57% 107.14% 114.29% 125.00% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 16/04/19 17/01/19 25/10/18 01/08/18 18/04/18 24/01/18 23/10/17 -
Price 0.2850 0.2150 0.2700 0.2650 0.3650 0.3350 0.2800 -
P/RPS 1.12 0.76 1.32 0.96 1.63 1.33 1.18 -3.43%
  QoQ % 47.37% -42.42% 37.50% -41.10% 22.56% 12.71% -
  Horiz. % 94.92% 64.41% 111.86% 81.36% 138.14% 112.71% 100.00%
P/EPS 38.03 8.45 12.50 56.47 462.21 43.70 5.51 263.79%
  QoQ % 350.06% -32.40% -77.86% -87.78% 957.69% 693.10% -
  Horiz. % 690.20% 153.36% 226.86% 1,024.86% 8,388.57% 793.10% 100.00%
EY 2.63 11.83 8.00 1.77 0.22 2.29 18.16 -72.52%
  QoQ % -77.77% 47.88% 351.98% 704.55% -90.39% -87.39% -
  Horiz. % 14.48% 65.14% 44.05% 9.75% 1.21% 12.61% 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 0.31 0.23 0.30 0.29 0.40 0.37 0.30 2.22%
  QoQ % 34.78% -23.33% 3.45% -27.50% 8.11% 23.33% -
  Horiz. % 103.33% 76.67% 100.00% 96.67% 133.33% 123.33% 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.
 


 

189  357  520  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.955+0.01 
 ARMADA 0.235-0.01 
 EKOVEST-WB 0.465+0.02 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 GENM 3.21-0.01 
 XINGHE 0.0250.00 
 ALAM-WA 0.055-0.005 
 KNM 0.1950.00 
 ALAM 0.13+0.005 
Partners & Brokers