[TAS] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -10.54%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 29,644 48,385 41,120 30,719 17,772 33,416 18,905 34.86%
PBT 10,218 3,279 6,114 3,593 3,720 9,178 1,598 243.34%
Tax -1,686 -199 -864 -1,173 -1,015 -2,061 -886 53.38%
NP 8,532 3,080 5,250 2,420 2,705 7,117 712 421.29%
-
NP to SH 8,532 3,080 5,250 2,420 2,705 7,117 712 421.29%
-
Tax Rate 16.50% 6.07% 14.13% 32.65% 27.28% 22.46% 55.44% -
Total Cost 21,112 45,305 35,870 28,299 15,067 26,299 18,193 10.39%
-
Net Worth 157,762 148,860 146,083 140,307 140,554 138,976 133,144 11.94%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,519 - - - 2,655 - -
Div Payout % - 114.29% - - - 37.31% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 157,762 148,860 146,083 140,307 140,554 138,976 133,144 11.94%
NOSH 175,917 175,999 176,174 175,362 175,649 177,039 177,999 -0.77%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 28.78% 6.37% 12.77% 7.88% 15.22% 21.30% 3.77% -
ROE 5.41% 2.07% 3.59% 1.72% 1.92% 5.12% 0.53% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 16.85 27.49 23.34 17.52 10.12 18.87 10.62 35.92%
EPS 4.85 1.75 2.98 1.38 1.54 4.02 0.40 425.38%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.8968 0.8458 0.8292 0.8001 0.8002 0.785 0.748 12.81%
Adjusted Per Share Value based on latest NOSH - 175,362
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 16.47 26.88 22.84 17.07 9.87 18.56 10.50 34.89%
EPS 4.74 1.71 2.92 1.34 1.50 3.95 0.40 417.43%
DPS 0.00 1.96 0.00 0.00 0.00 1.48 0.00 -
NAPS 0.8765 0.827 0.8116 0.7795 0.7809 0.7721 0.7397 11.94%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.48 0.50 0.36 0.43 0.39 0.36 0.38 -
P/RPS 2.85 1.82 1.54 2.45 3.85 1.91 3.58 -14.06%
P/EPS 9.90 28.57 12.08 31.16 25.32 8.96 95.00 -77.76%
EY 10.10 3.50 8.28 3.21 3.95 11.17 1.05 350.43%
DY 0.00 4.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.54 0.59 0.43 0.54 0.49 0.46 0.51 3.87%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 25/07/12 27/04/12 -
Price 0.96 0.66 0.375 0.415 0.48 0.40 0.34 -
P/RPS 5.70 2.40 1.61 2.37 4.74 2.12 3.20 46.78%
P/EPS 19.79 37.71 12.58 30.07 31.17 9.95 85.00 -62.05%
EY 5.05 2.65 7.95 3.33 3.21 10.05 1.18 162.89%
DY 0.00 3.03 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 1.07 0.78 0.45 0.52 0.60 0.51 0.45 77.86%

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