Highlights

[TAS] YoY TTM Result on 2017-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 24-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 30-Nov-2017  [#2]
Profit Trend QoQ -     -19.19%    YoY -     61.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 25,140 51,070 37,672 9,111 260,122 303,184 168,191 -27.14%
  YoY % -50.77% 35.56% 313.48% -96.50% -14.20% 80.26% -
  Horiz. % 14.95% 30.36% 22.40% 5.42% 154.66% 180.26% 100.00%
PBT 2,416 2,281 -12,532 -34,200 14,625 25,352 29,074 -33.93%
  YoY % 5.92% 118.20% 63.36% -333.85% -42.31% -12.80% -
  Horiz. % 8.31% 7.85% -43.10% -117.63% 50.30% 87.20% 100.00%
Tax -1,138 103 -190 1,302 -1,288 -2,763 -4,947 -21.71%
  YoY % -1,204.85% 154.21% -114.59% 201.09% 53.38% 44.15% -
  Horiz. % 23.00% -2.08% 3.84% -26.32% 26.04% 55.85% 100.00%
NP 1,278 2,384 -12,722 -32,898 13,337 22,589 24,127 -38.70%
  YoY % -46.39% 118.74% 61.33% -346.67% -40.96% -6.37% -
  Horiz. % 5.30% 9.88% -52.73% -136.35% 55.28% 93.63% 100.00%
NP to SH 1,278 2,384 -12,722 -32,898 13,337 22,589 24,127 -38.70%
  YoY % -46.39% 118.74% 61.33% -346.67% -40.96% -6.37% -
  Horiz. % 5.30% 9.88% -52.73% -136.35% 55.28% 93.63% 100.00%
Tax Rate 47.10 % -4.52 % - % - % 8.81 % 10.90 % 17.02 % 18.48%
  YoY % 1,142.04% 0.00% 0.00% 0.00% -19.17% -35.96% -
  Horiz. % 276.73% -26.56% 0.00% 0.00% 51.76% 64.04% 100.00%
Total Cost 23,862 48,686 50,394 42,009 246,785 280,595 144,064 -25.88%
  YoY % -50.99% -3.39% 19.96% -82.98% -12.05% 94.77% -
  Horiz. % 16.56% 33.79% 34.98% 29.16% 171.30% 194.77% 100.00%
Net Worth 161,953 160,759 160,425 174,490 208,199 181,395 161,254 0.07%
  YoY % 0.74% 0.21% -8.06% -16.19% 14.78% 12.49% -
  Horiz. % 100.43% 99.69% 99.49% 108.21% 129.11% 112.49% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 0 0 0 0 0 3,514 3,519 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.84% 100.00%
Div Payout % - % - % - % - % - % 15.56 % 14.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 6.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 106.65% 100.00%
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 161,953 160,759 160,425 174,490 208,199 181,395 161,254 0.07%
  YoY % 0.74% 0.21% -8.06% -16.19% 14.78% 12.49% -
  Horiz. % 100.43% 99.69% 99.49% 108.21% 129.11% 112.49% 100.00%
NOSH 175,597 175,597 175,597 175,597 175,473 175,889 175,907 -0.03%
  YoY % 0.00% 0.00% 0.00% 0.07% -0.24% -0.01% -
  Horiz. % 99.82% 99.82% 99.82% 99.82% 99.75% 99.99% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 5.08 % 4.67 % -33.77 % -361.08 % 5.13 % 7.45 % 14.35 % -15.89%
  YoY % 8.78% 113.83% 90.65% -7,138.60% -31.14% -48.08% -
  Horiz. % 35.40% 32.54% -235.33% -2,516.24% 35.75% 51.92% 100.00%
ROE 0.79 % 1.48 % -7.93 % -18.85 % 6.41 % 12.45 % 14.96 % -38.73%
  YoY % -46.62% 118.66% 57.93% -394.07% -48.51% -16.78% -
  Horiz. % 5.28% 9.89% -53.01% -126.00% 42.85% 83.22% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 14.32 29.08 21.45 5.19 148.24 172.37 95.61 -27.12%
  YoY % -50.76% 35.57% 313.29% -96.50% -14.00% 80.28% -
  Horiz. % 14.98% 30.42% 22.43% 5.43% 155.05% 180.28% 100.00%
EPS 0.73 1.36 -7.24 -18.73 7.60 12.84 13.72 -38.66%
  YoY % -46.32% 118.78% 61.35% -346.45% -40.81% -6.41% -
  Horiz. % 5.32% 9.91% -52.77% -136.52% 55.39% 93.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.9223 0.9155 0.9136 0.9937 1.1865 1.0313 0.9167 0.10%
  YoY % 0.74% 0.21% -8.06% -16.25% 15.05% 12.50% -
  Horiz. % 100.61% 99.87% 99.66% 108.40% 129.43% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 13.97 28.37 20.93 5.06 144.51 168.43 93.44 -27.14%
  YoY % -50.76% 35.55% 313.64% -96.50% -14.20% 80.25% -
  Horiz. % 14.95% 30.36% 22.40% 5.42% 154.66% 180.25% 100.00%
EPS 0.71 1.32 -7.07 -18.28 7.41 12.55 13.40 -38.70%
  YoY % -46.21% 118.67% 61.32% -346.69% -40.96% -6.34% -
  Horiz. % 5.30% 9.85% -52.76% -136.42% 55.30% 93.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.95 1.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.49% 100.00%
NAPS 0.8997 0.8931 0.8912 0.9694 1.1567 1.0077 0.8959 0.07%
  YoY % 0.74% 0.21% -8.07% -16.19% 14.79% 12.48% -
  Horiz. % 100.42% 99.69% 99.48% 108.20% 129.11% 112.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.2350 0.2200 0.3200 0.2550 0.6900 0.9100 1.1300 -
P/RPS 1.64 0.76 1.49 4.91 0.47 0.53 1.18 5.64%
  YoY % 115.79% -48.99% -69.65% 944.68% -11.32% -55.08% -
  Horiz. % 138.98% 64.41% 126.27% 416.10% 39.83% 44.92% 100.00%
P/EPS 32.29 16.20 -4.42 -1.36 9.08 7.09 8.24 25.55%
  YoY % 99.32% 466.52% -225.00% -114.98% 28.07% -13.96% -
  Horiz. % 391.87% 196.60% -53.64% -16.50% 110.19% 86.04% 100.00%
EY 3.10 6.17 -22.64 -73.47 11.02 14.11 12.14 -20.34%
  YoY % -49.76% 127.25% 69.18% -766.70% -21.90% 16.23% -
  Horiz. % 25.54% 50.82% -186.49% -605.19% 90.77% 116.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.20 1.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.29% 100.00%
P/NAPS 0.25 0.24 0.35 0.26 0.58 0.88 1.23 -23.31%
  YoY % 4.17% -31.43% 34.62% -55.17% -34.09% -28.46% -
  Horiz. % 20.33% 19.51% 28.46% 21.14% 47.15% 71.54% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 16/01/20 17/01/19 24/01/18 19/01/17 22/01/16 16/01/15 16/01/14 -
Price 0.3250 0.2150 0.3350 0.3250 0.6800 0.7450 1.2100 -
P/RPS 2.27 0.74 1.56 6.26 0.46 0.43 1.27 10.16%
  YoY % 206.76% -52.56% -75.08% 1,260.87% 6.98% -66.14% -
  Horiz. % 178.74% 58.27% 122.83% 492.91% 36.22% 33.86% 100.00%
P/EPS 44.65 15.84 -4.62 -1.73 8.95 5.80 8.82 31.02%
  YoY % 181.88% 442.86% -167.05% -119.33% 54.31% -34.24% -
  Horiz. % 506.24% 179.59% -52.38% -19.61% 101.47% 65.76% 100.00%
EY 2.24 6.31 -21.63 -57.65 11.18 17.24 11.34 -23.68%
  YoY % -64.50% 129.17% 62.48% -615.65% -35.15% 52.03% -
  Horiz. % 19.75% 55.64% -190.74% -508.38% 98.59% 152.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.68 1.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 62.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 162.42% 100.00%
P/NAPS 0.35 0.23 0.37 0.33 0.57 0.72 1.32 -19.84%
  YoY % 52.17% -37.84% 12.12% -42.11% -20.83% -45.45% -
  Horiz. % 26.52% 17.42% 28.03% 25.00% 43.18% 54.55% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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