Highlights

[TAS] YoY Annualized 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 -     -5.27%    YoY -     46.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 223,696 255,198 157,372 96,982 98,502 94,762 165,940 5.10%
  YoY % -12.34% 62.16% 62.27% -1.54% 3.95% -42.89% -
  Horiz. % 134.81% 153.79% 94.84% 58.44% 59.36% 57.11% 100.00%
PBT 24,848 21,462 39,362 14,628 9,482 3,286 19,098 4.48%
  YoY % 15.78% -45.48% 169.09% 54.27% 188.56% -82.79% -
  Horiz. % 130.11% 112.38% 206.11% 76.59% 49.65% 17.21% 100.00%
Tax -4,056 -2,258 -7,768 -4,378 -2,476 -1,476 -4,822 -2.84%
  YoY % -79.63% 70.93% -77.43% -76.82% -67.75% 69.39% -
  Horiz. % 84.11% 46.83% 161.09% 90.79% 51.35% 30.61% 100.00%
NP 20,792 19,204 31,594 10,250 7,006 1,810 14,276 6.46%
  YoY % 8.27% -39.22% 208.23% 46.30% 287.07% -87.32% -
  Horiz. % 145.64% 134.52% 221.31% 71.80% 49.08% 12.68% 100.00%
NP to SH 20,792 19,204 31,594 10,250 7,006 1,810 14,276 6.46%
  YoY % 8.27% -39.22% 208.23% 46.30% 287.07% -87.32% -
  Horiz. % 145.64% 134.52% 221.31% 71.80% 49.08% 12.68% 100.00%
Tax Rate 16.32 % 10.52 % 19.73 % 29.93 % 26.11 % 44.92 % 25.25 % -7.01%
  YoY % 55.13% -46.68% -34.08% 14.63% -41.87% 77.90% -
  Horiz. % 64.63% 41.66% 78.14% 118.53% 103.41% 177.90% 100.00%
Total Cost 202,904 235,994 125,778 86,732 91,496 92,952 151,664 4.97%
  YoY % -14.02% 87.63% 45.02% -5.21% -1.57% -38.71% -
  Horiz. % 133.79% 155.60% 82.93% 57.19% 60.33% 61.29% 100.00%
Net Worth 208,359 181,365 161,259 140,911 131,610 129,487 105,855 11.94%
  YoY % 14.88% 12.47% 14.44% 7.07% 1.64% 22.32% -
  Horiz. % 196.83% 171.33% 152.34% 133.12% 124.33% 122.32% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 208,359 181,365 161,259 140,911 131,610 129,487 105,855 11.94%
  YoY % 14.88% 12.47% 14.44% 7.07% 1.64% 22.32% -
  Horiz. % 196.83% 171.33% 152.34% 133.12% 124.33% 122.32% 100.00%
NOSH 175,608 175,860 175,913 176,116 176,919 181,000 146,270 3.09%
  YoY % -0.14% -0.03% -0.12% -0.45% -2.25% 23.74% -
  Horiz. % 120.06% 120.23% 120.27% 120.40% 120.95% 123.74% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 9.29 % 7.53 % 20.08 % 10.57 % 7.11 % 1.91 % 8.60 % 1.29%
  YoY % 23.37% -62.50% 89.97% 48.66% 272.25% -77.79% -
  Horiz. % 108.02% 87.56% 233.49% 122.91% 82.67% 22.21% 100.00%
ROE 9.98 % 10.59 % 19.59 % 7.27 % 5.32 % 1.40 % 13.49 % -4.90%
  YoY % -5.76% -45.94% 169.46% 36.65% 280.00% -89.62% -
  Horiz. % 73.98% 78.50% 145.22% 53.89% 39.44% 10.38% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 127.38 145.11 89.46 55.07 55.68 52.35 113.45 1.95%
  YoY % -12.22% 62.21% 62.45% -1.10% 6.36% -53.86% -
  Horiz. % 112.28% 127.91% 78.85% 48.54% 49.08% 46.14% 100.00%
EPS 11.84 10.92 17.96 5.82 3.96 1.00 9.76 3.27%
  YoY % 8.42% -39.20% 208.59% 46.97% 296.00% -89.75% -
  Horiz. % 121.31% 111.89% 184.02% 59.63% 40.57% 10.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1865 1.0313 0.9167 0.8001 0.7439 0.7154 0.7237 8.58%
  YoY % 15.05% 12.50% 14.57% 7.55% 3.98% -1.15% -
  Horiz. % 163.95% 142.50% 126.67% 110.56% 102.79% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 124.27 141.78 87.43 53.88 54.72 52.64 92.19 5.10%
  YoY % -12.35% 62.16% 62.27% -1.54% 3.95% -42.90% -
  Horiz. % 134.80% 153.79% 94.84% 58.44% 59.36% 57.10% 100.00%
EPS 11.55 10.67 17.55 5.69 3.89 1.01 7.93 6.46%
  YoY % 8.25% -39.20% 208.44% 46.27% 285.15% -87.26% -
  Horiz. % 145.65% 134.55% 221.31% 71.75% 49.05% 12.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1575 1.0076 0.8959 0.7828 0.7312 0.7194 0.5881 11.94%
  YoY % 14.88% 12.47% 14.45% 7.06% 1.64% 22.33% -
  Horiz. % 196.82% 171.33% 152.34% 133.11% 124.33% 122.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.6900 0.9100 1.1300 0.4300 0.3800 0.5000 0.7300 -
P/RPS 0.54 0.63 1.26 0.78 0.68 0.96 0.64 -2.79%
  YoY % -14.29% -50.00% 61.54% 14.71% -29.17% 50.00% -
  Horiz. % 84.38% 98.44% 196.88% 121.88% 106.25% 150.00% 100.00%
P/EPS 5.83 8.33 6.29 7.39 9.60 50.00 7.48 -4.07%
  YoY % -30.01% 32.43% -14.88% -23.02% -80.80% 568.45% -
  Horiz. % 77.94% 111.36% 84.09% 98.80% 128.34% 668.45% 100.00%
EY 17.16 12.00 15.89 13.53 10.42 2.00 13.37 4.25%
  YoY % 43.00% -24.48% 17.44% 29.85% 421.00% -85.04% -
  Horiz. % 128.35% 89.75% 118.85% 101.20% 77.94% 14.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.88 1.23 0.54 0.51 0.70 1.01 -8.83%
  YoY % -34.09% -28.46% 127.78% 5.88% -27.14% -30.69% -
  Horiz. % 57.43% 87.13% 121.78% 53.47% 50.50% 69.31% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 26/01/10 -
Price 0.6800 0.7450 1.2100 0.4150 0.4100 0.5400 0.6900 -
P/RPS 0.53 0.51 1.35 0.75 0.74 1.03 0.61 -2.31%
  YoY % 3.92% -62.22% 80.00% 1.35% -28.16% 68.85% -
  Horiz. % 86.89% 83.61% 221.31% 122.95% 121.31% 168.85% 100.00%
P/EPS 5.74 6.82 6.74 7.13 10.35 54.00 7.07 -3.41%
  YoY % -15.84% 1.19% -5.47% -31.11% -80.83% 663.79% -
  Horiz. % 81.19% 96.46% 95.33% 100.85% 146.39% 763.79% 100.00%
EY 17.41 14.66 14.84 14.02 9.66 1.85 14.14 3.53%
  YoY % 18.76% -1.21% 5.85% 45.13% 422.16% -86.92% -
  Horiz. % 123.13% 103.68% 104.95% 99.15% 68.32% 13.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.72 1.32 0.52 0.55 0.75 0.95 -8.16%
  YoY % -20.83% -45.45% 153.85% -5.45% -26.67% -21.05% -
  Horiz. % 60.00% 75.79% 138.95% 54.74% 57.89% 78.95% 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
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

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