Highlights

[TAS] YoY TTM Result on 2010-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 26-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Nov-2010  [#2]
Profit Trend QoQ -     -42.88%    YoY -     -70.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Revenue 168,191 100,812 121,605 104,322 82,970 68,295 90,139 4.75%
  YoY % 66.84% -17.10% 16.57% 25.73% 21.49% -24.23% -
  Horiz. % 186.59% 111.84% 134.91% 115.73% 92.05% 75.77% 100.00%
PBT 29,074 18,089 8,423 3,461 9,550 9,829 15,388 4.85%
  YoY % 60.73% 114.76% 143.37% -63.76% -2.84% -36.13% -
  Horiz. % 188.94% 117.55% 54.74% 22.49% 62.06% 63.87% 100.00%
Tax -4,947 -5,135 -1,946 -1,372 -2,411 -2,109 -2,114 6.54%
  YoY % 3.66% -163.87% -41.84% 43.09% -14.32% 0.24% -
  Horiz. % 234.01% 242.90% 92.05% 64.90% 114.05% 99.76% 100.00%
NP 24,127 12,954 6,477 2,089 7,139 7,720 13,274 4.55%
  YoY % 86.25% 100.00% 210.05% -70.74% -7.53% -41.84% -
  Horiz. % 181.76% 97.59% 48.79% 15.74% 53.78% 58.16% 100.00%
NP to SH 24,127 12,954 6,477 2,089 7,139 7,720 13,274 4.55%
  YoY % 86.25% 100.00% 210.05% -70.74% -7.53% -41.84% -
  Horiz. % 181.76% 97.59% 48.79% 15.74% 53.78% 58.16% 100.00%
Tax Rate 17.02 % 28.39 % 23.10 % 39.64 % 25.25 % 21.46 % 13.74 % 1.61%
  YoY % -40.05% 22.90% -41.73% 56.99% 17.66% 56.19% -
  Horiz. % 123.87% 206.62% 168.12% 288.50% 183.77% 156.19% 100.00%
Total Cost 144,064 87,858 115,128 102,233 75,831 60,575 76,865 4.79%
  YoY % 63.97% -23.69% 12.61% 34.82% 25.19% -21.19% -
  Horiz. % 187.42% 114.30% 149.78% 133.00% 98.65% 78.81% 100.00%
Net Worth 161,254 140,307 131,481 131,633 129,984 - 81,750 5.19%
  YoY % 14.93% 6.71% -0.12% 1.27% 0.00% 0.00% -
  Horiz. % 197.25% 171.63% 160.83% 161.02% 159.00% 0.00% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Div 3,519 2,655 0 0 0 1,953 1,953 4.48%
  YoY % 32.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.22% 135.97% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % 14.59 % 20.50 % - % - % - % 25.30 % 14.71 % -0.06%
  YoY % -28.83% 0.00% 0.00% 0.00% 0.00% 71.99% -
  Horiz. % 99.18% 139.36% 0.00% 0.00% 0.00% 171.99% 100.00%
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Net Worth 161,254 140,307 131,481 131,633 129,984 - 81,750 5.19%
  YoY % 14.93% 6.71% -0.12% 1.27% 0.00% 0.00% -
  Horiz. % 197.25% 171.63% 160.83% 161.02% 159.00% 0.00% 100.00%
NOSH 175,907 175,362 176,746 183,999 179,610 21,800 21,800 16.82%
  YoY % 0.31% -0.78% -3.94% 2.44% 723.90% 0.00% -
  Horiz. % 806.92% 804.41% 810.76% 844.04% 823.90% 100.00% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
NP Margin 14.35 % 12.85 % 5.33 % 2.00 % 8.60 % 11.30 % 14.73 % -0.19%
  YoY % 11.67% 141.09% 166.50% -76.74% -23.89% -23.29% -
  Horiz. % 97.42% 87.24% 36.18% 13.58% 58.38% 76.71% 100.00%
ROE 14.96 % 9.23 % 4.93 % 1.59 % 5.49 % - % 16.24 % -0.61%
  YoY % 62.08% 87.22% 210.06% -71.04% 0.00% 0.00% -
  Horiz. % 92.12% 56.83% 30.36% 9.79% 33.81% 0.00% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
RPS 95.61 57.49 68.80 56.70 46.19 313.28 413.48 -10.33%
  YoY % 66.31% -16.44% 21.34% 22.75% -85.26% -24.23% -
  Horiz. % 23.12% 13.90% 16.64% 13.71% 11.17% 75.77% 100.00%
EPS 13.72 7.39 3.66 1.14 3.97 35.41 60.89 -10.50%
  YoY % 85.66% 101.91% 221.05% -71.28% -88.79% -41.85% -
  Horiz. % 22.53% 12.14% 6.01% 1.87% 6.52% 58.15% 100.00%
DPS 2.00 1.50 0.00 0.00 0.00 9.00 8.96 -10.57%
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.45% -
  Horiz. % 22.32% 16.74% 0.00% 0.00% 0.00% 100.45% 100.00%
NAPS 0.9167 0.8001 0.7439 0.7154 0.7237 - 3.7500 -9.96%
  YoY % 14.57% 7.55% 3.98% -1.15% 0.00% 0.00% -
  Horiz. % 24.45% 21.34% 19.84% 19.08% 19.30% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
RPS 93.44 56.01 67.56 57.96 46.09 37.94 50.08 4.75%
  YoY % 66.83% -17.10% 16.56% 25.75% 21.48% -24.24% -
  Horiz. % 186.58% 111.84% 134.90% 115.73% 92.03% 75.76% 100.00%
EPS 13.40 7.20 3.60 1.16 3.97 4.29 7.37 4.55%
  YoY % 86.11% 100.00% 210.34% -70.78% -7.46% -41.79% -
  Horiz. % 181.82% 97.69% 48.85% 15.74% 53.87% 58.21% 100.00%
DPS 1.96 1.48 0.00 0.00 0.00 1.09 1.09 4.47%
  YoY % 32.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.82% 135.78% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.8959 0.7795 0.7304 0.7313 0.7221 - 0.4542 5.19%
  YoY % 14.93% 6.72% -0.12% 1.27% 0.00% 0.00% -
  Horiz. % 197.25% 171.62% 160.81% 161.01% 158.98% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 - - -
Price 1.1300 0.4300 0.3800 0.5000 0.7300 0.0000 0.0000 -
P/RPS 1.18 0.75 0.55 0.88 1.58 0.00 0.00 -
  YoY % 57.33% 36.36% -37.50% -44.30% 0.00% 0.00% -
  Horiz. % 74.68% 47.47% 34.81% 55.70% 100.00% - -
P/EPS 8.24 5.82 10.37 44.04 18.37 0.00 0.00 -
  YoY % 41.58% -43.88% -76.45% 139.74% 0.00% 0.00% -
  Horiz. % 44.86% 31.68% 56.45% 239.74% 100.00% - -
EY 12.14 17.18 9.64 2.27 5.44 0.00 0.00 -
  YoY % -29.34% 78.22% 324.67% -58.27% 0.00% 0.00% -
  Horiz. % 223.16% 315.81% 177.21% 41.73% 100.00% - -
DY 1.77 3.49 0.00 0.00 0.00 0.00 0.00 -
  YoY % -49.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.72% 100.00% - - - - -
P/NAPS 1.23 0.54 0.51 0.70 1.01 0.00 0.00 -
  YoY % 127.78% 5.88% -27.14% -30.69% 0.00% 0.00% -
  Horiz. % 121.78% 53.47% 50.50% 69.31% 100.00% - -
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Date 16/01/14 23/01/13 12/01/12 26/01/11 - - - -
Price 1.2100 0.4150 0.4100 0.5400 0.0000 0.0000 0.0000 -
P/RPS 1.27 0.72 0.60 0.95 0.00 0.00 0.00 -
  YoY % 76.39% 20.00% -36.84% 0.00% 0.00% 0.00% -
  Horiz. % 133.68% 75.79% 63.16% 100.00% - - -
P/EPS 8.82 5.62 11.19 47.56 0.00 0.00 0.00 -
  YoY % 56.94% -49.78% -76.47% 0.00% 0.00% 0.00% -
  Horiz. % 18.54% 11.82% 23.53% 100.00% - - -
EY 11.34 17.80 8.94 2.10 0.00 0.00 0.00 -
  YoY % -36.29% 99.11% 325.71% 0.00% 0.00% 0.00% -
  Horiz. % 540.00% 847.62% 425.71% 100.00% - - -
DY 1.65 3.61 0.00 0.00 0.00 0.00 0.00 -
  YoY % -54.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.71% 100.00% - - - - -
P/NAPS 1.32 0.52 0.55 0.75 0.00 0.00 0.00 -
  YoY % 153.85% -5.45% -26.67% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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