Highlights

[TAS] QoQ TTM Result on 2014-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 16-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     -12.12%    YoY -     -6.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 275,073 275,873 263,266 303,184 300,945 254,271 241,361 9.08%
  QoQ % -0.29% 4.79% -13.17% 0.74% 18.36% 5.35% -
  Horiz. % 113.97% 114.30% 109.08% 125.61% 124.69% 105.35% 100.00%
PBT 16,832 12,931 13,650 25,352 30,592 34,303 35,240 -38.81%
  QoQ % 30.17% -5.27% -46.16% -17.13% -10.82% -2.66% -
  Horiz. % 47.76% 36.69% 38.73% 71.94% 86.81% 97.34% 100.00%
Tax -1,011 -389 -840 -2,763 -4,889 -5,519 -5,908 -69.08%
  QoQ % -159.90% 53.69% 69.60% 43.49% 11.42% 6.58% -
  Horiz. % 17.11% 6.58% 14.22% 46.77% 82.75% 93.42% 100.00%
NP 15,821 12,542 12,810 22,589 25,703 28,784 29,332 -33.66%
  QoQ % 26.14% -2.09% -43.29% -12.12% -10.70% -1.87% -
  Horiz. % 53.94% 42.76% 43.67% 77.01% 87.63% 98.13% 100.00%
NP to SH 15,821 12,542 12,810 22,589 25,703 28,784 29,332 -33.66%
  QoQ % 26.14% -2.09% -43.29% -12.12% -10.70% -1.87% -
  Horiz. % 53.94% 42.76% 43.67% 77.01% 87.63% 98.13% 100.00%
Tax Rate 6.01 % 3.01 % 6.15 % 10.90 % 15.98 % 16.09 % 16.77 % -49.45%
  QoQ % 99.67% -51.06% -43.58% -31.79% -0.68% -4.05% -
  Horiz. % 35.84% 17.95% 36.67% 65.00% 95.29% 95.95% 100.00%
Total Cost 259,252 263,331 250,456 280,595 275,242 225,487 212,029 14.30%
  QoQ % -1.55% 5.14% -10.74% 1.94% 22.07% 6.35% -
  Horiz. % 122.27% 124.20% 118.12% 132.34% 129.81% 106.35% 100.00%
Net Worth 205,515 186,455 186,184 181,395 175,785 170,646 171,567 12.75%
  QoQ % 10.22% 0.15% 2.64% 3.19% 3.01% -0.54% -
  Horiz. % 119.79% 108.68% 108.52% 105.73% 102.46% 99.46% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 0 0 0 3,514 3,514 3,514 7,034 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.04% -
  Horiz. % 0.00% 0.00% 0.00% 49.96% 49.96% 49.96% 100.00%
Div Payout % - % - % - % 15.56 % 13.67 % 12.21 % 23.98 % -
  QoQ % 0.00% 0.00% 0.00% 13.83% 11.96% -49.08% -
  Horiz. % 0.00% 0.00% 0.00% 64.89% 57.01% 50.92% 100.00%
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 205,515 186,455 186,184 181,395 175,785 170,646 171,567 12.75%
  QoQ % 10.22% 0.15% 2.64% 3.19% 3.01% -0.54% -
  Horiz. % 119.79% 108.68% 108.52% 105.73% 102.46% 99.46% 100.00%
NOSH 175,653 175,503 177,894 175,889 175,838 175,833 175,714 -0.02%
  QoQ % 0.09% -1.34% 1.14% 0.03% 0.00% 0.07% -
  Horiz. % 99.97% 99.88% 101.24% 100.10% 100.07% 100.07% 100.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 5.75 % 4.55 % 4.87 % 7.45 % 8.54 % 11.32 % 12.15 % -39.19%
  QoQ % 26.37% -6.57% -34.63% -12.76% -24.56% -6.83% -
  Horiz. % 47.33% 37.45% 40.08% 61.32% 70.29% 93.17% 100.00%
ROE 7.70 % 6.73 % 6.88 % 12.45 % 14.62 % 16.87 % 17.10 % -41.17%
  QoQ % 14.41% -2.18% -44.74% -14.84% -13.34% -1.35% -
  Horiz. % 45.03% 39.36% 40.23% 72.81% 85.50% 98.65% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 156.60 157.19 147.99 172.37 171.15 144.61 137.36 9.11%
  QoQ % -0.38% 6.22% -14.14% 0.71% 18.35% 5.28% -
  Horiz. % 114.01% 114.44% 107.74% 125.49% 124.60% 105.28% 100.00%
EPS 9.01 7.15 7.20 12.84 14.62 16.37 16.69 -33.63%
  QoQ % 26.01% -0.69% -43.93% -12.18% -10.69% -1.92% -
  Horiz. % 53.98% 42.84% 43.14% 76.93% 87.60% 98.08% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.1700 1.0624 1.0466 1.0313 0.9997 0.9705 0.9764 12.78%
  QoQ % 10.13% 1.51% 1.48% 3.16% 3.01% -0.60% -
  Horiz. % 119.83% 108.81% 107.19% 105.62% 102.39% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 152.82 153.26 146.26 168.43 167.19 141.26 134.09 9.08%
  QoQ % -0.29% 4.79% -13.16% 0.74% 18.36% 5.35% -
  Horiz. % 113.97% 114.30% 109.08% 125.61% 124.68% 105.35% 100.00%
EPS 8.79 6.97 7.12 12.55 14.28 15.99 16.30 -33.67%
  QoQ % 26.11% -2.11% -43.27% -12.11% -10.69% -1.90% -
  Horiz. % 53.93% 42.76% 43.68% 76.99% 87.61% 98.10% 100.00%
DPS 0.00 0.00 0.00 1.95 1.95 1.95 3.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.13% -
  Horiz. % 0.00% 0.00% 0.00% 49.87% 49.87% 49.87% 100.00%
NAPS 1.1417 1.0359 1.0343 1.0077 0.9766 0.9480 0.9531 12.75%
  QoQ % 10.21% 0.15% 2.64% 3.18% 3.02% -0.54% -
  Horiz. % 119.79% 108.69% 108.52% 105.73% 102.47% 99.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.4000 0.6300 0.7550 0.9100 1.1600 1.3500 1.2100 -
P/RPS 0.26 0.40 0.51 0.53 0.68 0.93 0.88 -55.54%
  QoQ % -35.00% -21.57% -3.77% -22.06% -26.88% 5.68% -
  Horiz. % 29.55% 45.45% 57.95% 60.23% 77.27% 105.68% 100.00%
P/EPS 4.44 8.82 10.48 7.09 7.94 8.25 7.25 -27.82%
  QoQ % -49.66% -15.84% 47.81% -10.71% -3.76% 13.79% -
  Horiz. % 61.24% 121.66% 144.55% 97.79% 109.52% 113.79% 100.00%
EY 22.52 11.34 9.54 14.11 12.60 12.13 13.80 38.49%
  QoQ % 98.59% 18.87% -32.39% 11.98% 3.87% -12.10% -
  Horiz. % 163.19% 82.17% 69.13% 102.25% 91.30% 87.90% 100.00%
DY 0.00 0.00 0.00 2.20 1.72 1.48 3.31 -
  QoQ % 0.00% 0.00% 0.00% 27.91% 16.22% -55.29% -
  Horiz. % 0.00% 0.00% 0.00% 66.47% 51.96% 44.71% 100.00%
P/NAPS 0.34 0.59 0.72 0.88 1.16 1.39 1.24 -57.69%
  QoQ % -42.37% -18.06% -18.18% -24.14% -16.55% 12.10% -
  Horiz. % 27.42% 47.58% 58.06% 70.97% 93.55% 112.10% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 22/10/15 28/07/15 23/04/15 16/01/15 21/10/14 17/07/14 24/04/14 -
Price 0.5100 0.6050 0.7400 0.7450 0.8450 1.5900 1.4600 -
P/RPS 0.33 0.38 0.50 0.43 0.49 1.10 1.06 -53.97%
  QoQ % -13.16% -24.00% 16.28% -12.24% -55.45% 3.77% -
  Horiz. % 31.13% 35.85% 47.17% 40.57% 46.23% 103.77% 100.00%
P/EPS 5.66 8.47 10.28 5.80 5.78 9.71 8.75 -25.15%
  QoQ % -33.18% -17.61% 77.24% 0.35% -40.47% 10.97% -
  Horiz. % 64.69% 96.80% 117.49% 66.29% 66.06% 110.97% 100.00%
EY 17.66 11.81 9.73 17.24 17.30 10.30 11.43 33.54%
  QoQ % 49.53% 21.38% -43.56% -0.35% 67.96% -9.89% -
  Horiz. % 154.51% 103.32% 85.13% 150.83% 151.36% 90.11% 100.00%
DY 0.00 0.00 0.00 2.68 2.37 1.26 2.74 -
  QoQ % 0.00% 0.00% 0.00% 13.08% 88.10% -54.01% -
  Horiz. % 0.00% 0.00% 0.00% 97.81% 86.50% 45.99% 100.00%
P/NAPS 0.44 0.57 0.71 0.72 0.85 1.64 1.50 -55.75%
  QoQ % -22.81% -19.72% -1.39% -15.29% -48.17% 9.33% -
  Horiz. % 29.33% 38.00% 47.33% 48.00% 56.67% 109.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

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