[TAS] QoQ Annualized Quarter Result on 30-Nov-2017 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- -84.92%
YoY- 204.83%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 35,928 48,460 39,378 44,272 41,716 20,705 25,145 26.77%
PBT 4,096 500 196 1,740 9,148 -13,954 1,205 125.56%
Tax -304 324 -57 -394 -220 -80 -332 -5.68%
NP 3,792 824 138 1,346 8,928 -14,034 873 165.50%
-
NP to SH 3,792 824 138 1,346 8,928 -14,034 873 165.50%
-
Tax Rate 7.42% -64.80% 29.08% 22.64% 2.40% - 27.55% -
Total Cost 32,136 47,636 39,240 42,926 32,788 34,739 24,272 20.51%
-
Net Worth 159,301 160,214 159,354 160,425 162,427 160,723 176,036 -6.42%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 159,301 160,214 159,354 160,425 162,427 160,723 176,036 -6.42%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 10.55% 1.70% 0.35% 3.04% 21.40% -67.78% 3.47% -
ROE 2.38% 0.51% 0.09% 0.84% 5.50% -8.73% 0.50% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 20.46 27.60 22.43 25.21 23.76 11.79 14.32 26.77%
EPS 2.16 0.47 0.08 0.76 5.08 -7.99 0.49 168.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9072 0.9124 0.9075 0.9136 0.925 0.9153 1.0025 -6.42%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 19.96 26.92 21.88 24.60 23.18 11.50 13.97 26.77%
EPS 2.11 0.46 0.08 0.75 4.96 -7.80 0.49 163.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.885 0.8901 0.8853 0.8912 0.9024 0.8929 0.978 -6.42%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.26 0.275 0.29 0.32 0.26 0.34 0.335 -
P/RPS 1.27 1.00 1.29 1.27 1.09 2.88 2.34 -33.38%
P/EPS 12.04 58.60 367.24 41.75 5.11 -4.25 67.36 -68.16%
EY 8.31 1.71 0.27 2.40 19.56 -23.51 1.48 214.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.32 0.35 0.28 0.37 0.33 -8.23%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 25/10/18 01/08/18 18/04/18 24/01/18 23/10/17 20/07/17 20/04/17 -
Price 0.27 0.265 0.365 0.335 0.28 0.305 0.325 -
P/RPS 1.32 0.96 1.63 1.33 1.18 2.59 2.27 -30.26%
P/EPS 12.50 56.47 462.21 43.70 5.51 -3.82 65.35 -66.70%
EY 8.00 1.77 0.22 2.29 18.16 -26.20 1.53 200.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.40 0.37 0.30 0.33 0.32 -4.20%

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