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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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