[TAS] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
12-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 37.26%
YoY- 287.07%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 71,088 101,573 90,874 98,502 70,692 119,735 106,589 -23.57%
PBT 14,880 15,517 8,450 9,482 6,264 5,324 2,688 211.31%
Tax -4,060 -4,185 -2,832 -2,476 -1,160 -1,445 -942 163.67%
NP 10,820 11,332 5,618 7,006 5,104 3,879 1,745 235.64%
-
NP to SH 10,820 11,332 5,618 7,006 5,104 3,879 1,745 235.64%
-
Tax Rate 27.28% 26.97% 33.51% 26.11% 18.52% 27.14% 35.04% -
Total Cost 60,268 90,241 85,256 91,496 65,588 115,856 104,844 -30.74%
-
Net Worth 140,554 138,994 132,439 131,610 129,708 132,246 128,748 5.99%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 2,655 - - - - - -
Div Payout % - 23.44% - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 140,554 138,994 132,439 131,610 129,708 132,246 128,748 5.99%
NOSH 175,649 177,062 177,058 176,919 177,222 180,418 179,315 -1.36%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 15.22% 11.16% 6.18% 7.11% 7.22% 3.24% 1.64% -
ROE 7.70% 8.15% 4.24% 5.32% 3.93% 2.93% 1.36% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 40.47 57.37 51.32 55.68 39.89 66.37 59.44 -22.51%
EPS 6.16 6.40 3.17 3.96 2.88 2.15 0.97 241.01%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8002 0.785 0.748 0.7439 0.7319 0.733 0.718 7.45%
Adjusted Per Share Value based on latest NOSH - 176,746
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 39.49 56.43 50.49 54.72 39.27 66.52 59.22 -23.57%
EPS 6.01 6.30 3.12 3.89 2.84 2.15 0.97 235.48%
DPS 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7809 0.7722 0.7358 0.7312 0.7206 0.7347 0.7153 5.99%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.39 0.36 0.38 0.38 0.37 0.40 0.49 -
P/RPS 0.96 0.63 0.74 0.68 0.93 0.60 0.82 11.02%
P/EPS 6.33 5.63 11.97 9.60 12.85 18.60 50.34 -74.74%
EY 15.79 17.78 8.35 10.42 7.78 5.38 1.99 295.33%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.51 0.51 0.51 0.55 0.68 -19.54%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 19/10/12 25/07/12 27/04/12 12/01/12 27/10/11 29/07/11 26/04/11 -
Price 0.48 0.40 0.34 0.41 0.37 0.40 0.47 -
P/RPS 1.19 0.70 0.66 0.74 0.93 0.60 0.79 31.24%
P/EPS 7.79 6.25 10.71 10.35 12.85 18.60 48.29 -70.20%
EY 12.83 16.00 9.33 9.66 7.78 5.38 2.07 235.55%
DY 0.00 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.45 0.55 0.51 0.55 0.65 -5.17%

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