Highlights

[TAS] YoY TTM 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 -     25.13%    YoY -     86.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 9,111 260,122 303,184 168,191 100,812 121,605 104,322 -33.37%
  YoY % -96.50% -14.20% 80.26% 66.84% -17.10% 16.57% -
  Horiz. % 8.73% 249.35% 290.62% 161.22% 96.64% 116.57% 100.00%
PBT -34,200 14,625 25,352 29,074 18,089 8,423 3,461 -
  YoY % -333.85% -42.31% -12.80% 60.73% 114.76% 143.37% -
  Horiz. % -988.15% 422.57% 732.51% 840.05% 522.65% 243.37% 100.00%
Tax 1,302 -1,288 -2,763 -4,947 -5,135 -1,946 -1,372 -
  YoY % 201.09% 53.38% 44.15% 3.66% -163.87% -41.84% -
  Horiz. % -94.90% 93.88% 201.38% 360.57% 374.27% 141.84% 100.00%
NP -32,898 13,337 22,589 24,127 12,954 6,477 2,089 -
  YoY % -346.67% -40.96% -6.37% 86.25% 100.00% 210.05% -
  Horiz. % -1,574.82% 638.44% 1,081.33% 1,154.95% 620.11% 310.05% 100.00%
NP to SH -32,898 13,337 22,589 24,127 12,954 6,477 2,089 -
  YoY % -346.67% -40.96% -6.37% 86.25% 100.00% 210.05% -
  Horiz. % -1,574.82% 638.44% 1,081.33% 1,154.95% 620.11% 310.05% 100.00%
Tax Rate - % 8.81 % 10.90 % 17.02 % 28.39 % 23.10 % 39.64 % -
  YoY % 0.00% -19.17% -35.96% -40.05% 22.90% -41.73% -
  Horiz. % 0.00% 22.23% 27.50% 42.94% 71.62% 58.27% 100.00%
Total Cost 42,009 246,785 280,595 144,064 87,858 115,128 102,233 -13.76%
  YoY % -82.98% -12.05% 94.77% 63.97% -23.69% 12.61% -
  Horiz. % 41.09% 241.39% 274.47% 140.92% 85.94% 112.61% 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 0 0 3,514 3,519 2,655 0 0 -
  YoY % 0.00% 0.00% -0.16% 32.55% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.34% 132.55% 100.00% - -
Div Payout % - % - % 15.56 % 14.59 % 20.50 % - % - % -
  YoY % 0.00% 0.00% 6.65% -28.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.90% 71.17% 100.00% - -
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 -361.08 % 5.13 % 7.45 % 14.35 % 12.85 % 5.33 % 2.00 % -
  YoY % -7,138.60% -31.14% -48.08% 11.67% 141.09% 166.50% -
  Horiz. % -18,054.00% 256.50% 372.50% 717.50% 642.50% 266.50% 100.00%
ROE -18.85 % 6.41 % 12.45 % 14.96 % 9.23 % 4.93 % 1.59 % -
  YoY % -394.07% -48.51% -16.78% 62.08% 87.22% 210.06% -
  Horiz. % -1,185.53% 403.14% 783.02% 940.88% 580.50% 310.06% 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 5.19 148.24 172.37 95.61 57.49 68.80 56.70 -32.84%
  YoY % -96.50% -14.00% 80.28% 66.31% -16.44% 21.34% -
  Horiz. % 9.15% 261.45% 304.00% 168.62% 101.39% 121.34% 100.00%
EPS -18.73 7.60 12.84 13.72 7.39 3.66 1.14 -
  YoY % -346.45% -40.81% -6.41% 85.66% 101.91% 221.05% -
  Horiz. % -1,642.98% 666.67% 1,126.32% 1,203.51% 648.25% 321.05% 100.00%
DPS 0.00 0.00 2.00 2.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 133.33% 100.00% - -
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 5.06 144.51 168.43 93.44 56.01 67.56 57.96 -33.37%
  YoY % -96.50% -14.20% 80.25% 66.83% -17.10% 16.56% -
  Horiz. % 8.73% 249.33% 290.60% 161.21% 96.64% 116.56% 100.00%
EPS -18.28 7.41 12.55 13.40 7.20 3.60 1.16 -
  YoY % -346.69% -40.96% -6.34% 86.11% 100.00% 210.34% -
  Horiz. % -1,575.86% 638.79% 1,081.90% 1,155.17% 620.69% 310.34% 100.00%
DPS 0.00 0.00 1.95 1.96 1.48 0.00 0.00 -
  YoY % 0.00% 0.00% -0.51% 32.43% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.76% 132.43% 100.00% - -
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 4.91 0.47 0.53 1.18 0.75 0.55 0.88 33.14%
  YoY % 944.68% -11.32% -55.08% 57.33% 36.36% -37.50% -
  Horiz. % 557.95% 53.41% 60.23% 134.09% 85.23% 62.50% 100.00%
P/EPS -1.36 9.08 7.09 8.24 5.82 10.37 44.04 -
  YoY % -114.98% 28.07% -13.96% 41.58% -43.88% -76.45% -
  Horiz. % -3.09% 20.62% 16.10% 18.71% 13.22% 23.55% 100.00%
EY -73.47 11.02 14.11 12.14 17.18 9.64 2.27 -
  YoY % -766.70% -21.90% 16.23% -29.34% 78.22% 324.67% -
  Horiz. % -3,236.56% 485.46% 621.59% 534.80% 756.83% 424.67% 100.00%
DY 0.00 0.00 2.20 1.77 3.49 0.00 0.00 -
  YoY % 0.00% 0.00% 24.29% -49.28% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.04% 50.72% 100.00% - -
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 6.26 0.46 0.43 1.27 0.72 0.60 0.95 36.88%
  YoY % 1,260.87% 6.98% -66.14% 76.39% 20.00% -36.84% -
  Horiz. % 658.95% 48.42% 45.26% 133.68% 75.79% 63.16% 100.00%
P/EPS -1.73 8.95 5.80 8.82 5.62 11.19 47.56 -
  YoY % -119.33% 54.31% -34.24% 56.94% -49.78% -76.47% -
  Horiz. % -3.64% 18.82% 12.20% 18.54% 11.82% 23.53% 100.00%
EY -57.65 11.18 17.24 11.34 17.80 8.94 2.10 -
  YoY % -615.65% -35.15% 52.03% -36.29% 99.11% 325.71% -
  Horiz. % -2,745.24% 532.38% 820.95% 540.00% 847.62% 425.71% 100.00%
DY 0.00 0.00 2.68 1.65 3.61 0.00 0.00 -
  YoY % 0.00% 0.00% 62.42% -54.29% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.24% 45.71% 100.00% - -
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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers