Highlights

[TAS] QoQ 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 -     -10.54%    YoY -     8.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 48,385 41,120 30,719 17,772 33,416 18,905 34.86%
  QoQ % -38.73% 17.67% 33.86% 72.85% -46.82% 76.76% -
  Horiz. % 156.81% 255.94% 217.51% 162.49% 94.01% 176.76% 100.00%
PBT 10,218 3,279 6,114 3,593 3,720 9,178 1,598 243.34%
  QoQ % 211.62% -46.37% 70.16% -3.41% -59.47% 474.34% -
  Horiz. % 639.42% 205.19% 382.60% 224.84% 232.79% 574.34% 100.00%
Tax -1,686 -199 -864 -1,173 -1,015 -2,061 -886 53.38%
  QoQ % -747.24% 76.97% 26.34% -15.57% 50.75% -132.62% -
  Horiz. % 190.29% 22.46% 97.52% 132.39% 114.56% 232.62% 100.00%
NP 8,532 3,080 5,250 2,420 2,705 7,117 712 421.29%
  QoQ % 177.01% -41.33% 116.94% -10.54% -61.99% 899.58% -
  Horiz. % 1,198.31% 432.58% 737.36% 339.89% 379.92% 999.58% 100.00%
NP to SH 8,532 3,080 5,250 2,420 2,705 7,117 712 421.29%
  QoQ % 177.01% -41.33% 116.94% -10.54% -61.99% 899.58% -
  Horiz. % 1,198.31% 432.58% 737.36% 339.89% 379.92% 999.58% 100.00%
Tax Rate 16.50 % 6.07 % 14.13 % 32.65 % 27.28 % 22.46 % 55.44 % -55.32%
  QoQ % 171.83% -57.04% -56.72% 19.68% 21.46% -59.49% -
  Horiz. % 29.76% 10.95% 25.49% 58.89% 49.21% 40.51% 100.00%
Total Cost 21,112 45,305 35,870 28,299 15,067 26,299 18,193 10.40%
  QoQ % -53.40% 26.30% 26.75% 87.82% -42.71% 44.56% -
  Horiz. % 116.04% 249.02% 197.16% 155.55% 82.82% 144.56% 100.00%
Net Worth 157,762 148,860 146,083 140,307 140,554 138,976 133,144 11.94%
  QoQ % 5.98% 1.90% 4.12% -0.18% 1.14% 4.38% -
  Horiz. % 118.49% 111.80% 109.72% 105.38% 105.57% 104.38% 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 - 3,519 - - - 2,655 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.55% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 114.29 % - % - % - % 37.31 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 306.33% 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 157,762 148,860 146,083 140,307 140,554 138,976 133,144 11.94%
  QoQ % 5.98% 1.90% 4.12% -0.18% 1.14% 4.38% -
  Horiz. % 118.49% 111.80% 109.72% 105.38% 105.57% 104.38% 100.00%
NOSH 175,917 175,999 176,174 175,362 175,649 177,039 177,999 -0.78%
  QoQ % -0.05% -0.10% 0.46% -0.16% -0.79% -0.54% -
  Horiz. % 98.83% 98.88% 98.97% 98.52% 98.68% 99.46% 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 % 6.37 % 12.77 % 7.88 % 15.22 % 21.30 % 3.77 % 286.27%
  QoQ % 351.81% -50.12% 62.06% -48.23% -28.54% 464.99% -
  Horiz. % 763.40% 168.97% 338.73% 209.02% 403.71% 564.99% 100.00%
ROE 5.41 % 2.07 % 3.59 % 1.72 % 1.92 % 5.12 % 0.53 % 368.57%
  QoQ % 161.35% -42.34% 108.72% -10.42% -62.50% 866.04% -
  Horiz. % 1,020.75% 390.57% 677.36% 324.53% 362.26% 966.04% 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 27.49 23.34 17.52 10.12 18.87 10.62 35.92%
  QoQ % -38.70% 17.78% 33.22% 73.12% -46.37% 77.68% -
  Horiz. % 158.66% 258.85% 219.77% 164.97% 95.29% 177.68% 100.00%
EPS 4.85 1.75 2.98 1.38 1.54 4.02 0.40 425.39%
  QoQ % 177.14% -41.28% 115.94% -10.39% -61.69% 905.00% -
  Horiz. % 1,212.50% 437.50% 745.00% 345.00% 385.00% 1,005.00% 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 26.88 22.84 17.07 9.87 18.56 10.50 34.89%
  QoQ % -38.73% 17.69% 33.80% 72.95% -46.82% 76.76% -
  Horiz. % 156.86% 256.00% 217.52% 162.57% 94.00% 176.76% 100.00%
EPS 4.74 1.71 2.92 1.34 1.50 3.95 0.40 417.44%
  QoQ % 177.19% -41.44% 117.91% -10.67% -62.03% 887.50% -
  Horiz. % 1,185.00% 427.50% 730.00% 335.00% 375.00% 987.50% 100.00%
DPS 0.00 1.96 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% 132.43% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8765 0.8270 0.8116 0.7795 0.7809 0.7721 0.7397 11.94%
  QoQ % 5.99% 1.90% 4.12% -0.18% 1.14% 4.38% -
  Horiz. % 118.49% 111.80% 109.72% 105.38% 105.57% 104.38% 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 1.82 1.54 2.45 3.85 1.91 3.58 -14.07%
  QoQ % 56.59% 18.18% -37.14% -36.36% 101.57% -46.65% -
  Horiz. % 79.61% 50.84% 43.02% 68.44% 107.54% 53.35% 100.00%
P/EPS 9.90 28.57 12.08 31.16 25.32 8.96 95.00 -77.76%
  QoQ % -65.35% 136.51% -61.23% 23.06% 182.59% -90.57% -
  Horiz. % 10.42% 30.07% 12.72% 32.80% 26.65% 9.43% 100.00%
EY 10.10 3.50 8.28 3.21 3.95 11.17 1.05 350.43%
  QoQ % 188.57% -57.73% 157.94% -18.73% -64.64% 963.81% -
  Horiz. % 961.90% 333.33% 788.57% 305.71% 376.19% 1,063.81% 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 2.40 1.61 2.37 4.74 2.12 3.20 46.79%
  QoQ % 137.50% 49.07% -32.07% -50.00% 123.58% -33.75% -
  Horiz. % 178.12% 75.00% 50.31% 74.06% 148.12% 66.25% 100.00%
P/EPS 19.79 37.71 12.58 30.07 31.17 9.95 85.00 -62.05%
  QoQ % -47.52% 199.76% -58.16% -3.53% 213.27% -88.29% -
  Horiz. % 23.28% 44.36% 14.80% 35.38% 36.67% 11.71% 100.00%
EY 5.05 2.65 7.95 3.33 3.21 10.05 1.18 162.90%
  QoQ % 90.57% -66.67% 138.74% 3.74% -68.06% 751.69% -
  Horiz. % 427.97% 224.58% 673.73% 282.20% 272.03% 851.69% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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