Highlights

[TAS] QoQ Cumulative 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 -     89.46%    YoY -     46.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 29,644 137,996 89,612 48,491 17,772 101,573 68,156 -42.51%
  QoQ % -78.52% 53.99% 84.80% 172.85% -82.50% 49.03% -
  Horiz. % 43.49% 202.47% 131.48% 71.15% 26.08% 149.03% 100.00%
PBT 10,218 16,706 13,428 7,314 3,720 15,517 6,338 37.37%
  QoQ % -38.84% 24.41% 83.59% 96.61% -76.03% 144.82% -
  Horiz. % 161.22% 263.58% 211.86% 115.40% 58.69% 244.82% 100.00%
Tax -1,686 -3,251 -3,052 -2,189 -1,015 -4,185 -2,124 -14.23%
  QoQ % 48.14% -6.52% -39.42% -115.67% 75.75% -97.03% -
  Horiz. % 79.38% 153.06% 143.69% 103.06% 47.79% 197.03% 100.00%
NP 8,532 13,455 10,376 5,125 2,705 11,332 4,214 59.84%
  QoQ % -36.59% 29.67% 102.46% 89.46% -76.13% 168.91% -
  Horiz. % 202.47% 319.29% 246.23% 121.62% 64.19% 268.91% 100.00%
NP to SH 8,532 13,455 10,376 5,125 2,705 11,332 4,214 59.84%
  QoQ % -36.59% 29.67% 102.46% 89.46% -76.13% 168.91% -
  Horiz. % 202.47% 319.29% 246.23% 121.62% 64.19% 268.91% 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 21,112 124,541 79,236 43,366 15,067 90,241 63,942 -52.13%
  QoQ % -83.05% 57.18% 82.71% 187.82% -83.30% 41.13% -
  Horiz. % 33.02% 194.77% 123.92% 67.82% 23.56% 141.13% 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 5.41 % 9.04 % 7.12 % 3.64 % 1.92 % 8.15 % 3.18 % 42.37%
  QoQ % -40.15% 26.97% 95.60% 89.58% -76.44% 156.29% -
  Horiz. % 170.13% 284.28% 223.90% 114.47% 60.38% 256.29% 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 16.85 78.46 50.96 27.53 10.12 57.37 38.49 -42.26%
  QoQ % -78.52% 53.96% 85.11% 172.04% -82.36% 49.05% -
  Horiz. % 43.78% 203.85% 132.40% 71.53% 26.29% 149.05% 100.00%
EPS 4.85 7.65 5.90 2.91 1.54 6.40 2.38 60.53%
  QoQ % -36.60% 29.66% 102.75% 88.96% -75.94% 168.91% -
  Horiz. % 203.78% 321.43% 247.90% 122.27% 64.71% 268.91% 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 16.47 76.66 49.78 26.94 9.87 56.43 37.86 -42.50%
  QoQ % -78.52% 54.00% 84.78% 172.95% -82.51% 49.05% -
  Horiz. % 43.50% 202.48% 131.48% 71.16% 26.07% 149.05% 100.00%
EPS 4.74 7.47 5.76 2.85 1.50 6.30 2.34 59.89%
  QoQ % -36.55% 29.69% 102.11% 90.00% -76.19% 169.23% -
  Horiz. % 202.56% 319.23% 246.15% 121.79% 64.10% 269.23% 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 2.85 0.64 0.71 1.56 3.85 0.63 0.99 101.98%
  QoQ % 345.31% -9.86% -54.49% -59.48% 511.11% -36.36% -
  Horiz. % 287.88% 64.65% 71.72% 157.58% 388.89% 63.64% 100.00%
P/EPS 9.90 6.54 6.10 14.78 25.32 5.63 15.97 -27.23%
  QoQ % 51.38% 7.21% -58.73% -41.63% 349.73% -64.75% -
  Horiz. % 61.99% 40.95% 38.20% 92.55% 158.55% 35.25% 100.00%
EY 10.10 15.30 16.39 6.77 3.95 17.78 6.26 37.44%
  QoQ % -33.99% -6.65% 142.10% 71.39% -77.78% 184.03% -
  Horiz. % 161.34% 244.41% 261.82% 108.15% 63.10% 284.03% 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 5.70 0.84 0.74 1.51 4.74 0.70 0.88 246.30%
  QoQ % 578.57% 13.51% -50.99% -68.14% 577.14% -20.45% -
  Horiz. % 647.73% 95.45% 84.09% 171.59% 538.64% 79.55% 100.00%
P/EPS 19.79 8.63 6.36 14.26 31.17 6.25 14.29 24.17%
  QoQ % 129.32% 35.69% -55.40% -54.25% 398.72% -56.26% -
  Horiz. % 138.49% 60.39% 44.51% 99.79% 218.12% 43.74% 100.00%
EY 5.05 11.59 15.73 7.01 3.21 16.00 7.00 -19.51%
  QoQ % -56.43% -26.32% 124.39% 118.38% -79.94% 128.57% -
  Horiz. % 72.14% 165.57% 224.71% 100.14% 45.86% 228.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

263  286  589  1083 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 FINTEC 0.11+0.02 
 MQTECH 0.095+0.005 
 DGB 0.055+0.005 
 PDZ 0.215+0.01 
 AIRASIA 0.73+0.025 
 IRIS 0.28-0.01 
 EDUSPEC 0.025+0.005 
 LUSTER 0.135+0.01 
 AT 0.100.00 

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
Partners & Brokers