Highlights

[TAS] YoY 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 -     -10.54%    YoY -     8.67%
Quarter Report


View:


Show?  YoY % Horiz. %

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 36,330 51,281 49,042 30,719 31,578 24,723 38,726 -1.06%
  YoY % -29.16% 4.57% 59.65% -2.72% 27.73% -36.16% -
  Horiz. % 93.81% 132.42% 126.64% 79.32% 81.54% 63.84% 100.00%
PBT 2,016 4,223 9,463 3,593 3,175 183 1,844 1.50%
  YoY % -52.26% -55.37% 163.37% 13.17% 1,634.97% -90.08% -
  Horiz. % 109.33% 229.01% 513.18% 194.85% 172.18% 9.92% 100.00%
Tax -349 -72 -2,198 -1,173 -948 -367 -461 -4.53%
  YoY % -384.72% 96.72% -87.38% -23.73% -158.31% 20.39% -
  Horiz. % 75.70% 15.62% 476.79% 254.45% 205.64% 79.61% 100.00%
NP 1,667 4,151 7,265 2,420 2,227 -184 1,383 3.16%
  YoY % -59.84% -42.86% 200.21% 8.67% 1,310.33% -113.30% -
  Horiz. % 120.54% 300.14% 525.31% 174.98% 161.03% -13.30% 100.00%
NP to SH 1,667 4,151 7,265 2,420 2,227 -184 1,383 3.16%
  YoY % -59.84% -42.86% 200.21% 8.67% 1,310.33% -113.30% -
  Horiz. % 120.54% 300.14% 525.31% 174.98% 161.03% -13.30% 100.00%
Tax Rate 17.31 % 1.70 % 23.23 % 32.65 % 29.86 % 200.55 % 25.00 % -5.94%
  YoY % 918.24% -92.68% -28.85% 9.34% -85.11% 702.20% -
  Horiz. % 69.24% 6.80% 92.92% 130.60% 119.44% 802.20% 100.00%
Total Cost 34,663 47,130 41,777 28,299 29,351 24,907 37,343 -1.23%
  YoY % -26.45% 12.81% 47.63% -3.58% 17.84% -33.30% -
  Horiz. % 92.82% 126.21% 111.87% 75.78% 78.60% 66.70% 100.00%
Net Worth 208,199 181,395 161,254 140,307 131,481 131,633 129,984 8.16%
  YoY % 14.78% 12.49% 14.93% 6.71% -0.12% 1.27% -
  Horiz. % 160.17% 139.55% 124.06% 107.94% 101.15% 101.27% 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 208,199 181,395 161,254 140,307 131,481 131,633 129,984 8.16%
  YoY % 14.78% 12.49% 14.93% 6.71% -0.12% 1.27% -
  Horiz. % 160.17% 139.55% 124.06% 107.94% 101.15% 101.27% 100.00%
NOSH 175,473 175,889 175,907 175,362 176,746 183,999 179,610 -0.39%
  YoY % -0.24% -0.01% 0.31% -0.78% -3.94% 2.44% -
  Horiz. % 97.70% 97.93% 97.94% 97.63% 98.41% 102.44% 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 4.59 % 8.09 % 14.81 % 7.88 % 7.05 % -0.74 % 3.57 % 4.28%
  YoY % -43.26% -45.37% 87.94% 11.77% 1,052.70% -120.73% -
  Horiz. % 128.57% 226.61% 414.85% 220.73% 197.48% -20.73% 100.00%
ROE 0.80 % 2.29 % 4.51 % 1.72 % 1.69 % -0.14 % 1.06 % -4.58%
  YoY % -65.07% -49.22% 162.21% 1.78% 1,307.14% -113.21% -
  Horiz. % 75.47% 216.04% 425.47% 162.26% 159.43% -13.21% 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 20.70 29.16 27.88 17.52 17.87 13.44 21.56 -0.68%
  YoY % -29.01% 4.59% 59.13% -1.96% 32.96% -37.66% -
  Horiz. % 96.01% 135.25% 129.31% 81.26% 82.88% 62.34% 100.00%
EPS 0.95 2.36 4.13 1.38 1.26 -0.10 0.77 3.56%
  YoY % -59.75% -42.86% 199.28% 9.52% 1,360.00% -112.99% -
  Horiz. % 123.38% 306.49% 536.36% 179.22% 163.64% -12.99% 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 20.18 28.49 27.25 17.07 17.54 13.73 21.51 -1.06%
  YoY % -29.17% 4.55% 59.64% -2.68% 27.75% -36.17% -
  Horiz. % 93.82% 132.45% 126.69% 79.36% 81.54% 63.83% 100.00%
EPS 0.93 2.31 4.04 1.34 1.24 -0.10 0.77 3.20%
  YoY % -59.74% -42.82% 201.49% 8.06% 1,340.00% -112.99% -
  Horiz. % 120.78% 300.00% 524.68% 174.03% 161.04% -12.99% 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 1.1567 1.0077 0.8959 0.7795 0.7304 0.7313 0.7221 8.17%
  YoY % 14.79% 12.48% 14.93% 6.72% -0.12% 1.27% -
  Horiz. % 160.19% 139.55% 124.07% 107.95% 101.15% 101.27% 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 3.33 3.12 4.05 2.45 2.13 3.72 3.39 -0.30%
  YoY % 6.73% -22.96% 65.31% 15.02% -42.74% 9.73% -
  Horiz. % 98.23% 92.04% 119.47% 72.27% 62.83% 109.73% 100.00%
P/EPS 72.63 38.56 27.36 31.16 30.16 -500.00 94.81 -4.34%
  YoY % 88.36% 40.94% -12.20% 3.32% 106.03% -627.37% -
  Horiz. % 76.61% 40.67% 28.86% 32.87% 31.81% -527.37% 100.00%
EY 1.38 2.59 3.65 3.21 3.32 -0.20 1.05 4.66%
  YoY % -46.72% -29.04% 13.71% -3.31% 1,760.00% -119.05% -
  Horiz. % 131.43% 246.67% 347.62% 305.71% 316.19% -19.05% 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 3.28 2.56 4.34 2.37 2.29 4.02 3.20 0.41%
  YoY % 28.13% -41.01% 83.12% 3.49% -43.03% 25.62% -
  Horiz. % 102.50% 80.00% 135.62% 74.06% 71.56% 125.62% 100.00%
P/EPS 71.58 31.57 29.30 30.07 32.54 -540.00 89.61 -3.67%
  YoY % 126.73% 7.75% -2.56% -7.59% 106.03% -702.61% -
  Horiz. % 79.88% 35.23% 32.70% 33.56% 36.31% -602.61% 100.00%
EY 1.40 3.17 3.41 3.33 3.07 -0.19 1.12 3.79%
  YoY % -55.84% -7.04% 2.40% 8.47% 1,715.79% -116.96% -
  Horiz. % 125.00% 283.04% 304.46% 297.32% 274.11% -16.96% 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 0.57 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers