[TAS] QoQ Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 178.4%
YoY- 60.15%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 171,776 171,776 223,696 302,072 275,873 269,296 255,198 -27.15%
PBT -1,246 -1,246 24,848 41,632 12,932 15,078 21,462 -
Tax -2,836 -2,836 -4,056 -6,712 -389 -1,374 -2,258 20.01%
NP -4,082 -4,082 20,792 34,920 12,543 13,704 19,204 -
-
NP to SH -4,082 -4,082 20,792 34,920 12,543 13,704 19,204 -
-
Tax Rate - - 16.32% 16.12% 3.01% 9.11% 10.52% -
Total Cost 175,858 175,858 202,904 267,152 263,330 255,592 235,994 -20.97%
-
Net Worth 194,173 0 208,359 205,515 186,895 183,879 181,365 5.61%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 194,173 0 208,359 205,515 186,895 183,879 181,365 5.61%
NOSH 175,976 175,976 175,608 175,653 175,918 175,692 175,860 0.05%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -2.38% -2.38% 9.29% 11.56% 4.55% 5.09% 7.53% -
ROE -2.10% 0.00% 9.98% 16.99% 6.71% 7.45% 10.59% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 97.61 97.61 127.38 171.97 156.82 153.28 145.11 -27.19%
EPS -2.32 -2.32 11.84 19.88 7.13 7.80 10.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1034 0.00 1.1865 1.17 1.0624 1.0466 1.0313 5.55%
Adjusted Per Share Value based on latest NOSH - 175,653
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 95.43 95.43 124.27 167.82 153.26 149.61 141.78 -27.15%
EPS -2.27 -2.27 11.55 19.40 6.97 7.61 10.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0787 0.00 1.1575 1.1417 1.0383 1.0215 1.0076 5.60%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.485 0.505 0.69 0.40 0.63 0.755 0.91 -
P/RPS 0.50 0.52 0.54 0.23 0.40 0.49 0.63 -16.88%
P/EPS -20.91 -21.77 5.83 2.01 8.84 9.68 8.33 -
EY -4.78 -4.59 17.16 49.70 11.32 10.33 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.58 0.34 0.59 0.72 0.88 -42.58%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 20/04/16 - 22/01/16 22/10/15 28/07/15 23/04/15 16/01/15 -
Price 0.42 0.00 0.68 0.51 0.605 0.74 0.745 -
P/RPS 0.43 0.00 0.53 0.30 0.39 0.48 0.51 -12.76%
P/EPS -18.10 0.00 5.74 2.57 8.49 9.49 6.82 -
EY -5.52 0.00 17.41 38.98 11.79 10.54 14.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.57 0.44 0.57 0.71 0.72 -40.04%

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