Highlights

[TAS] QoQ TTM 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 -     617.14%    YoY -     118.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 52,404 51,070 47,012 48,459 31,380 37,672 28,889 48.90%
  QoQ % 2.61% 8.63% -2.99% 54.43% -16.70% 30.40% -
  Horiz. % 181.40% 176.78% 162.73% 167.74% 108.62% 130.40% 100.00%
PBT 1,994 2,281 -764 499 -14,712 -12,532 -10,617 -
  QoQ % -12.58% 398.56% -253.11% 103.39% -17.40% -18.04% -
  Horiz. % -18.78% -21.48% 7.20% -4.70% 138.57% 118.04% 100.00%
Tax -288 103 303 324 126 -190 -57 195.33%
  QoQ % -379.61% -66.01% -6.48% 157.14% 166.32% -233.33% -
  Horiz. % 505.26% -180.70% -531.58% -568.42% -221.05% 333.33% 100.00%
NP 1,706 2,384 -461 823 -14,586 -12,722 -10,674 -
  QoQ % -28.44% 617.14% -156.01% 105.64% -14.65% -19.19% -
  Horiz. % -15.98% -22.33% 4.32% -7.71% 136.65% 119.19% 100.00%
NP to SH 1,706 2,384 -461 823 -14,586 -12,722 -10,674 -
  QoQ % -28.44% 617.14% -156.01% 105.64% -14.65% -19.19% -
  Horiz. % -15.98% -22.33% 4.32% -7.71% 136.65% 119.19% 100.00%
Tax Rate 14.44 % -4.52 % - % -64.93 % - % - % - % -
  QoQ % 419.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -22.24% 6.96% 0.00% 100.00% - - -
Total Cost 50,698 48,686 47,473 47,636 45,966 50,394 39,563 18.03%
  QoQ % 4.13% 2.56% -0.34% 3.63% -8.79% 27.38% -
  Horiz. % 128.14% 123.06% 119.99% 120.41% 116.18% 127.38% 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 0 0 0 0 0 0 0 -
  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 3.26 % 4.67 % -0.98 % 1.70 % -46.48 % -33.77 % -36.95 % -
  QoQ % -30.19% 576.53% -157.65% 103.66% -37.64% 8.61% -
  Horiz. % -8.82% -12.64% 2.65% -4.60% 125.79% 91.39% 100.00%
ROE 1.07 % 1.48 % -0.29 % 0.51 % -9.15 % -7.93 % -6.57 % -
  QoQ % -27.70% 610.34% -156.86% 105.57% -15.38% -20.70% -
  Horiz. % -16.29% -22.53% 4.41% -7.76% 139.27% 120.70% 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 29.84 29.08 26.77 27.60 17.87 21.45 16.45 48.90%
  QoQ % 2.61% 8.63% -3.01% 54.45% -16.69% 30.40% -
  Horiz. % 181.40% 176.78% 162.74% 167.78% 108.63% 130.40% 100.00%
EPS 0.97 1.36 -0.26 0.47 -8.31 -7.24 -6.08 -
  QoQ % -28.68% 623.08% -155.32% 105.66% -14.78% -19.08% -
  Horiz. % -15.95% -22.37% 4.28% -7.73% 136.68% 119.08% 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 29.11 28.37 26.12 26.92 17.43 20.93 16.05 48.89%
  QoQ % 2.61% 8.61% -2.97% 54.45% -16.72% 30.40% -
  Horiz. % 181.37% 176.76% 162.74% 167.73% 108.60% 130.40% 100.00%
EPS 0.95 1.32 -0.26 0.46 -8.10 -7.07 -5.93 -
  QoQ % -28.03% 607.69% -156.52% 105.68% -14.57% -19.22% -
  Horiz. % -16.02% -22.26% 4.38% -7.76% 136.59% 119.22% 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 0.8848 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 0.80 0.76 0.97 1.00 1.62 1.49 1.58 -36.55%
  QoQ % 5.26% -21.65% -3.00% -38.27% 8.72% -5.70% -
  Horiz. % 50.63% 48.10% 61.39% 63.29% 102.53% 94.30% 100.00%
P/EPS 24.70 16.20 -99.04 58.67 -3.49 -4.42 -4.28 -
  QoQ % 52.47% 116.36% -268.81% 1,781.09% 21.04% -3.27% -
  Horiz. % -577.10% -378.50% 2,314.02% -1,370.79% 81.54% 103.27% 100.00%
EY 4.05 6.17 -1.01 1.70 -28.64 -22.64 -23.38 -
  QoQ % -34.36% 710.89% -159.41% 105.94% -26.50% 3.17% -
  Horiz. % -17.32% -26.39% 4.32% -7.27% 122.50% 96.83% 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 0.95 0.74 1.01 0.96 2.04 1.56 1.70 -32.23%
  QoQ % 28.38% -26.73% 5.21% -52.94% 30.77% -8.24% -
  Horiz. % 55.88% 43.53% 59.41% 56.47% 120.00% 91.76% 100.00%
P/EPS 29.33 15.84 -102.84 56.54 -4.39 -4.62 -4.61 -
  QoQ % 85.16% 115.40% -281.89% 1,387.93% 4.98% -0.22% -
  Horiz. % -636.23% -343.60% 2,230.80% -1,226.46% 95.23% 100.22% 100.00%
EY 3.41 6.31 -0.97 1.77 -22.76 -21.63 -21.71 -
  QoQ % -45.96% 750.52% -154.80% 107.78% -5.22% 0.37% -
  Horiz. % -15.71% -29.06% 4.47% -8.15% 104.84% 99.63% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers