Highlights

[TAS] YoY Quarter Result on 2019-02-28 [#3]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 16-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 28-Feb-2019  [#3]
Profit Trend QoQ -     -196.97%    YoY -     -119.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 8,732 7,398 13,690 16,985 16,985 74,372 114,290 -40.19%
  YoY % 18.03% -45.96% -19.40% 0.00% -77.16% -34.93% -
  Horiz. % 7.64% 6.47% 11.98% 14.86% 14.86% 65.07% 100.00%
PBT -1,009 -722 1,458 -13,359 -13,359 578 12,280 -
  YoY % -39.75% -149.52% 110.91% 0.00% -2,411.25% -95.29% -
  Horiz. % -8.22% -5.88% 11.87% -108.79% -108.79% 4.71% 100.00%
Tax -238 153 -163 -99 -99 98 -1,825 -33.45%
  YoY % -255.56% 193.87% -64.65% 0.00% -201.02% 105.37% -
  Horiz. % 13.04% -8.38% 8.93% 5.42% 5.42% -5.37% 100.00%
NP -1,247 -569 1,295 -13,458 -13,458 676 10,455 -
  YoY % -119.16% -143.94% 109.62% 0.00% -2,090.83% -93.53% -
  Horiz. % -11.93% -5.44% 12.39% -128.72% -128.72% 6.47% 100.00%
NP to SH -1,247 -569 1,295 -13,458 -13,458 676 10,455 -
  YoY % -119.16% -143.94% 109.62% 0.00% -2,090.83% -93.53% -
  Horiz. % -11.93% -5.44% 12.39% -128.72% -128.72% 6.47% 100.00%
Tax Rate - % - % 11.18 % - % - % -16.96 % 14.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -214.13% -
  Horiz. % 0.00% 0.00% 75.24% 0.00% 0.00% -114.13% 100.00%
Total Cost 9,979 7,967 12,395 30,443 30,443 73,696 103,835 -37.39%
  YoY % 25.25% -35.72% -59.28% 0.00% -58.69% -29.03% -
  Horiz. % 9.61% 7.67% 11.94% 29.32% 29.32% 70.97% 100.00%
Net Worth 159,266 159,354 176,036 193,858 - 186,184 171,567 -1.48%
  YoY % -0.06% -9.48% -9.19% 0.00% 0.00% 8.52% -
  Horiz. % 92.83% 92.88% 102.60% 112.99% 0.00% 108.52% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - 3,514 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 33.61 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 159,266 159,354 176,036 193,858 - 186,184 171,567 -1.48%
  YoY % -0.06% -9.48% -9.19% 0.00% 0.00% 8.52% -
  Horiz. % 92.83% 92.88% 102.60% 112.99% 0.00% 108.52% 100.00%
NOSH 175,597 175,597 175,597 175,691 175,691 177,894 175,714 -0.01%
  YoY % 0.00% 0.00% -0.05% 0.00% -1.24% 1.24% -
  Horiz. % 99.93% 99.93% 99.93% 99.99% 99.99% 101.24% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin -14.28 % -7.69 % 9.46 % -79.23 % -79.23 % 0.91 % 9.15 % -
  YoY % -85.70% -181.29% 111.94% 0.00% -8,806.59% -90.05% -
  Horiz. % -156.07% -84.04% 103.39% -865.90% -865.90% 9.95% 100.00%
ROE -0.78 % -0.36 % 0.74 % -6.94 % - % 0.36 % 6.09 % -
  YoY % -116.67% -148.65% 110.66% 0.00% 0.00% -94.09% -
  Horiz. % -12.81% -5.91% 12.15% -113.96% 0.00% 5.91% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 4.97 4.21 7.80 9.67 9.67 41.81 65.04 -40.19%
  YoY % 18.05% -46.03% -19.34% 0.00% -76.87% -35.72% -
  Horiz. % 7.64% 6.47% 11.99% 14.87% 14.87% 64.28% 100.00%
EPS -0.71 -0.32 0.74 -7.66 -7.66 0.38 5.95 -
  YoY % -121.88% -143.24% 109.66% 0.00% -2,115.79% -93.61% -
  Horiz. % -11.93% -5.38% 12.44% -128.74% -128.74% 6.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9070 0.9075 1.0025 1.1034 - 1.0466 0.9764 -1.46%
  YoY % -0.06% -9.48% -9.14% 0.00% 0.00% 7.19% -
  Horiz. % 92.89% 92.94% 102.67% 113.01% 0.00% 107.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 4.85 4.11 7.61 9.44 9.44 41.32 63.49 -40.20%
  YoY % 18.00% -45.99% -19.39% 0.00% -77.15% -34.92% -
  Horiz. % 7.64% 6.47% 11.99% 14.87% 14.87% 65.08% 100.00%
EPS -0.69 -0.32 0.72 -7.48 -7.48 0.38 5.81 -
  YoY % -115.62% -144.44% 109.63% 0.00% -2,068.42% -93.46% -
  Horiz. % -11.88% -5.51% 12.39% -128.74% -128.74% 6.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8848 0.8853 0.9780 1.0770 - 1.0343 0.9531 -1.48%
  YoY % -0.06% -9.48% -9.19% 0.00% 0.00% 8.52% -
  Horiz. % 92.83% 92.89% 102.61% 113.00% 0.00% 108.52% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 0.2400 0.2900 0.3350 0.4850 0.5050 0.7550 1.2100 -
P/RPS 4.83 6.88 4.30 5.02 5.22 1.81 1.86 21.02%
  YoY % -29.80% 60.00% -14.34% -3.83% 188.40% -2.69% -
  Horiz. % 259.68% 369.89% 231.18% 269.89% 280.65% 97.31% 100.00%
P/EPS -33.80 -89.50 45.42 -6.33 -6.59 198.68 20.34 -
  YoY % 62.23% -297.05% 817.54% 3.95% -103.32% 876.79% -
  Horiz. % -166.18% -440.02% 223.30% -31.12% -32.40% 976.79% 100.00%
EY -2.96 -1.12 2.20 -15.79 -15.17 0.50 4.92 -
  YoY % -164.29% -150.91% 113.93% -4.09% -3,134.00% -89.84% -
  Horiz. % -60.16% -22.76% 44.72% -320.93% -308.33% 10.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.32 0.33 0.44 0.00 0.72 1.24 -26.82%
  YoY % -18.75% -3.03% -25.00% 0.00% 0.00% -41.94% -
  Horiz. % 20.97% 25.81% 26.61% 35.48% 0.00% 58.06% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 16/04/19 18/04/18 20/04/17 20/04/16 - 23/04/15 24/04/14 -
Price 0.2850 0.3650 0.3250 0.4200 0.0000 0.7400 1.4600 -
P/RPS 5.73 8.66 4.17 4.34 0.00 1.77 2.24 20.65%
  YoY % -33.83% 107.67% -3.92% 0.00% 0.00% -20.98% -
  Horiz. % 255.80% 386.61% 186.16% 193.75% 0.00% 79.02% 100.00%
P/EPS -40.13 -112.64 44.07 -5.48 0.00 194.74 24.54 -
  YoY % 64.37% -355.59% 904.20% 0.00% 0.00% 693.56% -
  Horiz. % -163.53% -459.01% 179.58% -22.33% 0.00% 793.56% 100.00%
EY -2.49 -0.89 2.27 -18.24 0.00 0.51 4.08 -
  YoY % -179.78% -139.21% 112.45% 0.00% 0.00% -87.50% -
  Horiz. % -61.03% -21.81% 55.64% -447.06% 0.00% 12.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.40 0.32 0.38 0.00 0.71 1.50 -27.03%
  YoY % -22.50% 25.00% -15.79% 0.00% 0.00% -52.67% -
  Horiz. % 20.67% 26.67% 21.33% 25.33% 0.00% 47.33% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers