Highlights

[TAS] QoQ 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 -     35.65%    YoY -     182.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 8,732 15,765 8,982 18,925 7,398 11,707 10,429 -11.19%
  QoQ % -44.61% 75.52% -52.54% 155.81% -36.81% 12.25% -
  Horiz. % 83.73% 151.17% 86.13% 181.47% 70.94% 112.25% 100.00%
PBT -1,009 1,627 1,024 352 -722 -1,418 2,287 -
  QoQ % -162.02% 58.89% 190.91% 148.75% 49.08% -162.00% -
  Horiz. % -44.12% 71.14% 44.77% 15.39% -31.57% -62.00% 100.00%
Tax -238 -341 -76 367 153 -141 -55 166.26%
  QoQ % 30.21% -348.68% -120.71% 139.87% 208.51% -156.36% -
  Horiz. % 432.73% 620.00% 138.18% -667.27% -278.18% 256.36% 100.00%
NP -1,247 1,286 948 719 -569 -1,559 2,232 -
  QoQ % -196.97% 35.65% 31.85% 226.36% 63.50% -169.85% -
  Horiz. % -55.87% 57.62% 42.47% 32.21% -25.49% -69.85% 100.00%
NP to SH -1,247 1,286 948 719 -569 -1,559 2,232 -
  QoQ % -196.97% 35.65% 31.85% 226.36% 63.50% -169.85% -
  Horiz. % -55.87% 57.62% 42.47% 32.21% -25.49% -69.85% 100.00%
Tax Rate - % 20.96 % 7.42 % -104.26 % - % - % 2.40 % -
  QoQ % 0.00% 182.48% 107.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 873.33% 309.17% -4,344.17% 0.00% 0.00% 100.00%
Total Cost 9,979 14,479 8,034 18,206 7,967 13,266 8,197 14.05%
  QoQ % -31.08% 80.22% -55.87% 128.52% -39.94% 61.84% -
  Horiz. % 121.74% 176.64% 98.01% 222.11% 97.19% 161.84% 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 -14.28 % 8.16 % 10.55 % 3.80 % -7.69 % -13.32 % 21.40 % -
  QoQ % -275.00% -22.65% 177.63% 149.41% 42.27% -162.24% -
  Horiz. % -66.73% 38.13% 49.30% 17.76% -35.93% -62.24% 100.00%
ROE -0.78 % 0.80 % 0.60 % 0.45 % -0.36 % -0.97 % 1.37 % -
  QoQ % -197.50% 33.33% 33.33% 225.00% 62.89% -170.80% -
  Horiz. % -56.93% 58.39% 43.80% 32.85% -26.28% -70.80% 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 4.97 8.98 5.12 10.78 4.21 6.67 5.94 -11.24%
  QoQ % -44.65% 75.39% -52.50% 156.06% -36.88% 12.29% -
  Horiz. % 83.67% 151.18% 86.20% 181.48% 70.88% 112.29% 100.00%
EPS -0.71 0.73 0.54 0.41 -0.32 -0.89 1.27 -
  QoQ % -197.26% 35.19% 31.71% 228.12% 64.04% -170.08% -
  Horiz. % -55.91% 57.48% 42.52% 32.28% -25.20% -70.08% 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 4.85 8.76 4.99 10.51 4.11 6.50 5.79 -11.17%
  QoQ % -44.63% 75.55% -52.52% 155.72% -36.77% 12.26% -
  Horiz. % 83.77% 151.30% 86.18% 181.52% 70.98% 112.26% 100.00%
EPS -0.69 0.71 0.53 0.40 -0.32 -0.87 1.24 -
  QoQ % -197.18% 33.96% 32.50% 225.00% 63.22% -170.16% -
  Horiz. % -55.65% 57.26% 42.74% 32.26% -25.81% -70.16% 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 4.83 2.45 5.08 2.55 6.88 4.80 4.38 6.76%
  QoQ % 97.14% -51.77% 99.22% -62.94% 43.33% 9.59% -
  Horiz. % 110.27% 55.94% 115.98% 58.22% 157.08% 109.59% 100.00%
P/EPS -33.80 30.04 48.16 67.16 -89.50 -36.04 20.45 -
  QoQ % -212.52% -37.62% -28.29% 175.04% -148.34% -276.23% -
  Horiz. % -165.28% 146.89% 235.50% 328.41% -437.65% -176.23% 100.00%
EY -2.96 3.33 2.08 1.49 -1.12 -2.77 4.89 -
  QoQ % -188.89% 60.10% 39.60% 233.04% 59.57% -156.65% -
  Horiz. % -60.53% 68.10% 42.54% 30.47% -22.90% -56.65% 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 5.73 2.39 5.28 2.46 8.66 5.02 4.71 14.00%
  QoQ % 139.75% -54.73% 114.63% -71.59% 72.51% 6.58% -
  Horiz. % 121.66% 50.74% 112.10% 52.23% 183.86% 106.58% 100.00%
P/EPS -40.13 29.36 50.01 64.72 -112.64 -37.73 22.03 -
  QoQ % -236.68% -41.29% -22.73% 157.46% -198.54% -271.27% -
  Horiz. % -182.16% 133.27% 227.01% 293.78% -511.30% -171.27% 100.00%
EY -2.49 3.41 2.00 1.55 -0.89 -2.65 4.54 -
  QoQ % -173.02% 70.50% 29.03% 274.16% 66.42% -158.37% -
  Horiz. % -54.85% 75.11% 44.05% 34.14% -19.60% -58.37% 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.
 


 

172  360  525  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.955+0.01 
 ARMADA 0.235-0.01 
 EKOVEST-WB 0.47+0.025 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 GENM 3.20-0.02 
 XINGHE 0.0250.00 
 ALAM-WA 0.055-0.005 
 KNM 0.1950.00 
 ALAM 0.13+0.005 
Partners & Brokers