Highlights

[TAS] QoQ Cumulative 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 -     135.65%    YoY -     231.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 36,880 33,479 24,747 8,982 48,460 29,534 22,136 40.58%
  QoQ % 10.16% 35.29% 175.52% -81.47% 64.08% 33.42% -
  Horiz. % 166.61% 151.24% 111.80% 40.58% 218.92% 133.42% 100.00%
PBT 5,345 1,642 2,651 1,024 500 147 870 235.81%
  QoQ % 225.52% -38.06% 158.89% 104.80% 240.14% -83.10% -
  Horiz. % 614.37% 188.74% 304.71% 117.70% 57.47% 16.90% 100.00%
Tax -1,356 -655 -417 -76 324 -43 -197 262.28%
  QoQ % -107.02% -57.07% -448.68% -123.46% 853.49% 78.17% -
  Horiz. % 688.32% 332.49% 211.68% 38.58% -164.47% 21.83% 100.00%
NP 3,989 987 2,234 948 824 104 673 227.87%
  QoQ % 304.15% -55.82% 135.65% 15.05% 692.31% -84.55% -
  Horiz. % 592.72% 146.66% 331.95% 140.86% 122.44% 15.45% 100.00%
NP to SH 3,989 987 2,234 948 824 104 673 227.87%
  QoQ % 304.15% -55.82% 135.65% 15.05% 692.31% -84.55% -
  Horiz. % 592.72% 146.66% 331.95% 140.86% 122.44% 15.45% 100.00%
Tax Rate 25.37 % 39.89 % 15.73 % 7.42 % -64.80 % 29.25 % 22.64 % 7.89%
  QoQ % -36.40% 153.59% 111.99% 111.45% -321.54% 29.20% -
  Horiz. % 112.06% 176.19% 69.48% 32.77% -286.22% 129.20% 100.00%
Total Cost 32,891 32,492 22,513 8,034 47,636 29,430 21,463 32.95%
  QoQ % 1.23% 44.33% 180.22% -83.13% 61.86% 37.12% -
  Horiz. % 153.25% 151.39% 104.89% 37.43% 221.94% 137.12% 100.00%
Net Worth 162,444 159,266 160,759 159,301 160,214 159,354 160,425 0.84%
  QoQ % 2.00% -0.93% 0.91% -0.57% 0.54% -0.67% -
  Horiz. % 101.26% 99.28% 100.21% 99.30% 99.87% 99.33% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 162,444 159,266 160,759 159,301 160,214 159,354 160,425 0.84%
  QoQ % 2.00% -0.93% 0.91% -0.57% 0.54% -0.67% -
  Horiz. % 101.26% 99.28% 100.21% 99.30% 99.87% 99.33% 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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 10.82 % 2.95 % 9.03 % 10.55 % 1.70 % 0.35 % 3.04 % 133.29%
  QoQ % 266.78% -67.33% -14.41% 520.59% 385.71% -88.49% -
  Horiz. % 355.92% 97.04% 297.04% 347.04% 55.92% 11.51% 100.00%
ROE 2.46 % 0.62 % 1.39 % 0.60 % 0.51 % 0.07 % 0.42 % 225.28%
  QoQ % 296.77% -55.40% 131.67% 17.65% 628.57% -83.33% -
  Horiz. % 585.71% 147.62% 330.95% 142.86% 121.43% 16.67% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 21.00 19.07 14.09 5.12 27.60 16.82 12.61 40.54%
  QoQ % 10.12% 35.34% 175.20% -81.45% 64.09% 33.39% -
  Horiz. % 166.53% 151.23% 111.74% 40.60% 218.87% 133.39% 100.00%
EPS 2.27 0.56 1.27 0.54 0.47 0.06 0.38 229.59%
  QoQ % 305.36% -55.91% 135.19% 14.89% 683.33% -84.21% -
  Horiz. % 597.37% 147.37% 334.21% 142.11% 123.68% 15.79% 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 0.9251 0.9070 0.9155 0.9072 0.9124 0.9075 0.9136 0.84%
  QoQ % 2.00% -0.93% 0.91% -0.57% 0.54% -0.67% -
  Horiz. % 101.26% 99.28% 100.21% 99.30% 99.87% 99.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 20.49 18.60 13.75 4.99 26.92 16.41 12.30 40.57%
  QoQ % 10.16% 35.27% 175.55% -81.46% 64.05% 33.41% -
  Horiz. % 166.59% 151.22% 111.79% 40.57% 218.86% 133.41% 100.00%
EPS 2.22 0.55 1.24 0.53 0.46 0.06 0.37 230.55%
  QoQ % 303.64% -55.65% 133.96% 15.22% 666.67% -83.78% -
  Horiz. % 600.00% 148.65% 335.14% 143.24% 124.32% 16.22% 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 0.9025 0.8848 0.8931 0.8850 0.8901 0.8853 0.8912 0.84%
  QoQ % 2.00% -0.93% 0.92% -0.57% 0.54% -0.66% -
  Horiz. % 101.27% 99.28% 100.21% 99.30% 99.88% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.2350 0.2400 0.2200 0.2600 0.2750 0.2900 0.3200 -
P/RPS 1.12 1.26 1.56 5.08 1.00 1.72 2.54 -42.10%
  QoQ % -11.11% -19.23% -69.29% 408.00% -41.86% -32.28% -
  Horiz. % 44.09% 49.61% 61.42% 200.00% 39.37% 67.72% 100.00%
P/EPS 10.34 42.70 17.29 48.16 58.60 489.65 83.49 -75.19%
  QoQ % -75.78% 146.96% -64.10% -17.82% -88.03% 486.48% -
  Horiz. % 12.38% 51.14% 20.71% 57.68% 70.19% 586.48% 100.00%
EY 9.67 2.34 5.78 2.08 1.71 0.20 1.20 302.45%
  QoQ % 313.25% -59.52% 177.88% 21.64% 755.00% -83.33% -
  Horiz. % 805.83% 195.00% 481.67% 173.33% 142.50% 16.67% 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 0.25 0.26 0.24 0.29 0.30 0.32 0.35 -20.11%
  QoQ % -3.85% 8.33% -17.24% -3.33% -6.25% -8.57% -
  Horiz. % 71.43% 74.29% 68.57% 82.86% 85.71% 91.43% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 29/07/19 16/04/19 17/01/19 25/10/18 01/08/18 18/04/18 24/01/18 -
Price 0.2600 0.2850 0.2150 0.2700 0.2650 0.3650 0.3350 -
P/RPS 1.24 1.49 1.53 5.28 0.96 2.17 2.66 -39.91%
  QoQ % -16.78% -2.61% -71.02% 450.00% -55.76% -18.42% -
  Horiz. % 46.62% 56.02% 57.52% 198.50% 36.09% 81.58% 100.00%
P/EPS 11.45 50.70 16.90 50.01 56.47 616.28 87.41 -74.24%
  QoQ % -77.42% 200.00% -66.21% -11.44% -90.84% 605.05% -
  Horiz. % 13.10% 58.00% 19.33% 57.21% 64.60% 705.05% 100.00%
EY 8.74 1.97 5.92 2.00 1.77 0.16 1.14 289.29%
  QoQ % 343.65% -66.72% 196.00% 12.99% 1,006.25% -85.96% -
  Horiz. % 766.67% 172.81% 519.30% 175.44% 155.26% 14.04% 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 0.28 0.31 0.23 0.30 0.29 0.40 0.37 -16.97%
  QoQ % -9.68% 34.78% -23.33% 3.45% -27.50% 8.11% -
  Horiz. % 75.68% 83.78% 62.16% 81.08% 78.38% 108.11% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers