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
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 52,404 51,070 47,012 48,459 31,380 37,672 -1.41%
  QoQ % -29.62% 2.61% 8.63% -2.99% 54.43% -16.70% -
  Horiz. % 97.90% 139.11% 135.56% 124.79% 128.63% 83.30% 100.00%
PBT 5,344 1,994 2,281 -764 499 -14,712 -12,532 -
  QoQ % 168.00% -12.58% 398.56% -253.11% 103.39% -17.40% -
  Horiz. % -42.64% -15.91% -18.20% 6.10% -3.98% 117.40% 100.00%
Tax -1,356 -288 103 303 324 126 -190 271.13%
  QoQ % -370.83% -379.61% -66.01% -6.48% 157.14% 166.32% -
  Horiz. % 713.68% 151.58% -54.21% -159.47% -170.53% -66.32% 100.00%
NP 3,988 1,706 2,384 -461 823 -14,586 -12,722 -
  QoQ % 133.76% -28.44% 617.14% -156.01% 105.64% -14.65% -
  Horiz. % -31.35% -13.41% -18.74% 3.62% -6.47% 114.65% 100.00%
NP to SH 3,988 1,706 2,384 -461 823 -14,586 -12,722 -
  QoQ % 133.76% -28.44% 617.14% -156.01% 105.64% -14.65% -
  Horiz. % -31.35% -13.41% -18.74% 3.62% -6.47% 114.65% 100.00%
Tax Rate 25.37 % 14.44 % -4.52 % - % -64.93 % - % - % -
  QoQ % 75.69% 419.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -39.07% -22.24% 6.96% 0.00% 100.00% - -
Total Cost 32,892 50,698 48,686 47,473 47,636 45,966 50,394 -24.78%
  QoQ % -35.12% 4.13% 2.56% -0.34% 3.63% -8.79% -
  Horiz. % 65.27% 100.60% 96.61% 94.20% 94.53% 91.21% 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 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
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 10.81 % 3.26 % 4.67 % -0.98 % 1.70 % -46.48 % -33.77 % -
  QoQ % 231.60% -30.19% 576.53% -157.65% 103.66% -37.64% -
  Horiz. % -32.01% -9.65% -13.83% 2.90% -5.03% 137.64% 100.00%
ROE 2.45 % 1.07 % 1.48 % -0.29 % 0.51 % -9.15 % -7.93 % -
  QoQ % 128.97% -27.70% 610.34% -156.86% 105.57% -15.38% -
  Horiz. % -30.90% -13.49% -18.66% 3.66% -6.43% 115.38% 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 29.84 29.08 26.77 27.60 17.87 21.45 -1.40%
  QoQ % -29.62% 2.61% 8.63% -3.01% 54.45% -16.69% -
  Horiz. % 97.90% 139.11% 135.57% 124.80% 128.67% 83.31% 100.00%
EPS 2.27 0.97 1.36 -0.26 0.47 -8.31 -7.24 -
  QoQ % 134.02% -28.68% 623.08% -155.32% 105.66% -14.78% -
  Horiz. % -31.35% -13.40% -18.78% 3.59% -6.49% 114.78% 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 29.11 28.37 26.12 26.92 17.43 20.93 -1.41%
  QoQ % -29.61% 2.61% 8.61% -2.97% 54.45% -16.72% -
  Horiz. % 97.90% 139.08% 135.55% 124.80% 128.62% 83.28% 100.00%
EPS 2.22 0.95 1.32 -0.26 0.46 -8.10 -7.07 -
  QoQ % 133.68% -28.03% 607.69% -156.52% 105.68% -14.57% -
  Horiz. % -31.40% -13.44% -18.67% 3.68% -6.51% 114.57% 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 0.80 0.76 0.97 1.00 1.62 1.49 -17.34%
  QoQ % 40.00% 5.26% -21.65% -3.00% -38.27% 8.72% -
  Horiz. % 75.17% 53.69% 51.01% 65.10% 67.11% 108.72% 100.00%
P/EPS 10.35 24.70 16.20 -99.04 58.67 -3.49 -4.42 -
  QoQ % -58.10% 52.47% 116.36% -268.81% 1,781.09% 21.04% -
  Horiz. % -234.16% -558.82% -366.52% 2,240.72% -1,327.38% 78.96% 100.00%
EY 9.66 4.05 6.17 -1.01 1.70 -28.64 -22.64 -
  QoQ % 138.52% -34.36% 710.89% -159.41% 105.94% -26.50% -
  Horiz. % -42.67% -17.89% -27.25% 4.46% -7.51% 126.50% 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 0.95 0.74 1.01 0.96 2.04 1.56 -14.20%
  QoQ % 30.53% 28.38% -26.73% 5.21% -52.94% 30.77% -
  Horiz. % 79.49% 60.90% 47.44% 64.74% 61.54% 130.77% 100.00%
P/EPS 11.45 29.33 15.84 -102.84 56.54 -4.39 -4.62 -
  QoQ % -60.96% 85.16% 115.40% -281.89% 1,387.93% 4.98% -
  Horiz. % -247.84% -634.85% -342.86% 2,225.97% -1,223.81% 95.02% 100.00%
EY 8.74 3.41 6.31 -0.97 1.77 -22.76 -21.63 -
  QoQ % 156.30% -45.96% 750.52% -154.80% 107.78% -5.22% -
  Horiz. % -40.41% -15.77% -29.17% 4.48% -8.18% 105.22% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers