Highlights

[TAS] YoY Quarter Result on 2013-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 17-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     -14.85%    YoY -     200.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 2,924 36,330 51,281 49,042 30,719 31,578 24,723 -29.92%
  YoY % -91.95% -29.16% 4.57% 59.65% -2.72% 27.73% -
  Horiz. % 11.83% 146.95% 207.42% 198.37% 124.25% 127.73% 100.00%
PBT 497 2,016 4,223 9,463 3,593 3,175 183 18.10%
  YoY % -75.35% -52.26% -55.37% 163.37% 13.17% 1,634.97% -
  Horiz. % 271.58% 1,101.64% 2,307.65% 5,171.04% 1,963.39% 1,734.97% 100.00%
Tax -8 -349 -72 -2,198 -1,173 -948 -367 -47.12%
  YoY % 97.71% -384.72% 96.72% -87.38% -23.73% -158.31% -
  Horiz. % 2.18% 95.10% 19.62% 598.91% 319.62% 258.31% 100.00%
NP 489 1,667 4,151 7,265 2,420 2,227 -184 -
  YoY % -70.67% -59.84% -42.86% 200.21% 8.67% 1,310.33% -
  Horiz. % -265.76% -905.98% -2,255.98% -3,948.37% -1,315.22% -1,210.33% 100.00%
NP to SH 489 1,667 4,151 7,265 2,420 2,227 -184 -
  YoY % -70.67% -59.84% -42.86% 200.21% 8.67% 1,310.33% -
  Horiz. % -265.76% -905.98% -2,255.98% -3,948.37% -1,315.22% -1,210.33% 100.00%
Tax Rate 1.61 % 17.31 % 1.70 % 23.23 % 32.65 % 29.86 % 200.55 % -55.22%
  YoY % -90.70% 918.24% -92.68% -28.85% 9.34% -85.11% -
  Horiz. % 0.80% 8.63% 0.85% 11.58% 16.28% 14.89% 100.00%
Total Cost 2,435 34,663 47,130 41,777 28,299 29,351 24,907 -32.10%
  YoY % -92.98% -26.45% 12.81% 47.63% -3.58% 17.84% -
  Horiz. % 9.78% 139.17% 189.22% 167.73% 113.62% 117.84% 100.00%
Net Worth 174,490 208,199 181,395 161,254 140,307 131,481 131,633 4.81%
  YoY % -16.19% 14.78% 12.49% 14.93% 6.71% -0.12% -
  Horiz. % 132.56% 158.17% 137.80% 122.50% 106.59% 99.88% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 174,490 208,199 181,395 161,254 140,307 131,481 131,633 4.81%
  YoY % -16.19% 14.78% 12.49% 14.93% 6.71% -0.12% -
  Horiz. % 132.56% 158.17% 137.80% 122.50% 106.59% 99.88% 100.00%
NOSH 175,597 175,473 175,889 175,907 175,362 176,746 183,999 -0.78%
  YoY % 0.07% -0.24% -0.01% 0.31% -0.78% -3.94% -
  Horiz. % 95.43% 95.37% 95.59% 95.60% 95.31% 96.06% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 16.72 % 4.59 % 8.09 % 14.81 % 7.88 % 7.05 % -0.74 % -
  YoY % 264.27% -43.26% -45.37% 87.94% 11.77% 1,052.70% -
  Horiz. % -2,259.46% -620.27% -1,093.24% -2,001.35% -1,064.86% -952.70% 100.00%
ROE 0.28 % 0.80 % 2.29 % 4.51 % 1.72 % 1.69 % -0.14 % -
  YoY % -65.00% -65.07% -49.22% 162.21% 1.78% 1,307.14% -
  Horiz. % -200.00% -571.43% -1,635.71% -3,221.43% -1,228.57% -1,207.14% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 1.67 20.70 29.16 27.88 17.52 17.87 13.44 -29.34%
  YoY % -91.93% -29.01% 4.59% 59.13% -1.96% 32.96% -
  Horiz. % 12.43% 154.02% 216.96% 207.44% 130.36% 132.96% 100.00%
EPS 0.28 0.95 2.36 4.13 1.38 1.26 -0.10 -
  YoY % -70.53% -59.75% -42.86% 199.28% 9.52% 1,360.00% -
  Horiz. % -280.00% -950.00% -2,360.00% -4,130.00% -1,380.00% -1,260.00% 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 0.9937 1.1865 1.0313 0.9167 0.8001 0.7439 0.7154 5.62%
  YoY % -16.25% 15.05% 12.50% 14.57% 7.55% 3.98% -
  Horiz. % 138.90% 165.85% 144.16% 128.14% 111.84% 103.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 1.62 20.18 28.49 27.25 17.07 17.54 13.73 -29.94%
  YoY % -91.97% -29.17% 4.55% 59.64% -2.68% 27.75% -
  Horiz. % 11.80% 146.98% 207.50% 198.47% 124.33% 127.75% 100.00%
EPS 0.27 0.93 2.31 4.04 1.34 1.24 -0.10 -
  YoY % -70.97% -59.74% -42.82% 201.49% 8.06% 1,340.00% -
  Horiz. % -270.00% -930.00% -2,310.00% -4,040.00% -1,340.00% -1,240.00% 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 0.9694 1.1567 1.0077 0.8959 0.7795 0.7304 0.7313 4.81%
  YoY % -16.19% 14.79% 12.48% 14.93% 6.72% -0.12% -
  Horiz. % 132.56% 158.17% 137.80% 122.51% 106.59% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.2550 0.6900 0.9100 1.1300 0.4300 0.3800 0.5000 -
P/RPS 15.31 3.33 3.12 4.05 2.45 2.13 3.72 26.56%
  YoY % 359.76% 6.73% -22.96% 65.31% 15.02% -42.74% -
  Horiz. % 411.56% 89.52% 83.87% 108.87% 65.86% 57.26% 100.00%
P/EPS 91.57 72.63 38.56 27.36 31.16 30.16 -500.00 -
  YoY % 26.08% 88.36% 40.94% -12.20% 3.32% 106.03% -
  Horiz. % -18.31% -14.53% -7.71% -5.47% -6.23% -6.03% 100.00%
EY 1.09 1.38 2.59 3.65 3.21 3.32 -0.20 -
  YoY % -21.01% -46.72% -29.04% 13.71% -3.31% 1,760.00% -
  Horiz. % -545.00% -690.00% -1,295.00% -1,825.00% -1,605.00% -1,660.00% 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 0.26 0.58 0.88 1.23 0.54 0.51 0.70 -15.20%
  YoY % -55.17% -34.09% -28.46% 127.78% 5.88% -27.14% -
  Horiz. % 37.14% 82.86% 125.71% 175.71% 77.14% 72.86% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 22/01/16 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 -
Price 0.3250 0.6800 0.7450 1.2100 0.4150 0.4100 0.5400 -
P/RPS 19.52 3.28 2.56 4.34 2.37 2.29 4.02 30.10%
  YoY % 495.12% 28.13% -41.01% 83.12% 3.49% -43.03% -
  Horiz. % 485.57% 81.59% 63.68% 107.96% 58.96% 56.97% 100.00%
P/EPS 116.71 71.58 31.57 29.30 30.07 32.54 -540.00 -
  YoY % 63.05% 126.73% 7.75% -2.56% -7.59% 106.03% -
  Horiz. % -21.61% -13.26% -5.85% -5.43% -5.57% -6.03% 100.00%
EY 0.86 1.40 3.17 3.41 3.33 3.07 -0.19 -
  YoY % -38.57% -55.84% -7.04% 2.40% 8.47% 1,715.79% -
  Horiz. % -452.63% -736.84% -1,668.42% -1,794.74% -1,752.63% -1,615.79% 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 0.33 0.57 0.72 1.32 0.52 0.55 0.75 -12.78%
  YoY % -42.11% -20.83% -45.45% 153.85% -5.45% -26.67% -
  Horiz. % 44.00% 76.00% 96.00% 176.00% 69.33% 73.33% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers