[TAS] QoQ Annualized Quarter Result on 28-Feb-2021 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 111.82%
YoY- 111.49%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 27,672 35,700 34,903 30,404 13,062 12,736 16,182 42.95%
PBT -1,110 948 2,844 1,270 -7,760 -6,728 -75,220 -93.96%
Tax -674 -1,324 -945 -345 -68 -152 -24 822.04%
NP -1,784 -376 1,899 925 -7,828 -6,880 -75,244 -91.72%
-
NP to SH -1,784 -376 1,899 925 -7,828 -6,880 -75,244 -91.72%
-
Tax Rate - 139.66% 33.23% 27.17% - - - -
Total Cost 29,456 36,076 33,004 29,478 20,890 19,616 91,426 -52.97%
-
Net Worth 92,124 92,910 93,015 92,172 87,172 87,593 85,839 4.81%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 92,124 92,910 93,015 92,172 87,172 87,593 85,839 4.81%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin -6.45% -1.05% 5.44% 3.04% -59.93% -54.02% -464.99% -
ROE -1.94% -0.40% 2.04% 1.00% -8.98% -7.85% -87.66% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 15.83 20.42 19.97 17.33 7.45 7.26 9.22 43.33%
EPS -1.02 -0.20 1.09 0.53 -4.46 -3.92 -42.89 -91.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.527 0.5315 0.5321 0.5254 0.4969 0.4993 0.4893 5.06%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 15.37 19.83 19.39 16.89 7.26 7.08 8.99 42.93%
EPS -0.99 -0.21 1.05 0.51 -4.35 -3.82 -41.80 -91.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5118 0.5162 0.5167 0.5121 0.4843 0.4866 0.4769 4.81%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.28 0.30 0.37 0.24 0.19 0.21 0.24 -
P/RPS 1.77 1.47 1.85 1.38 2.55 2.89 2.60 -22.59%
P/EPS -27.44 -139.48 34.06 45.50 -4.26 -5.35 -0.56 1235.88%
EY -3.64 -0.72 2.94 2.20 -23.48 -18.67 -178.71 -92.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.70 0.46 0.38 0.42 0.49 5.36%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 17/01/22 27/10/21 27/08/21 22/04/21 25/01/21 22/10/20 30/07/20 -
Price 0.25 0.295 0.325 0.27 0.235 0.19 0.195 -
P/RPS 1.58 1.44 1.63 1.56 3.16 2.62 2.11 -17.52%
P/EPS -24.50 -137.15 29.92 51.19 -5.27 -4.84 -0.45 1333.00%
EY -4.08 -0.73 3.34 1.95 -18.99 -20.64 -219.95 -92.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.61 0.51 0.47 0.38 0.40 11.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment