[TAS] QoQ Quarter Result on 31-Aug-2011 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -50.35%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 33,416 18,905 31,578 17,673 39,793 32,561 24,723 22.22%
PBT 9,178 1,598 3,175 1,566 3,308 374 183 1256.74%
Tax -2,061 -886 -948 -290 -738 30 -367 215.61%
NP 7,117 712 2,227 1,276 2,570 404 -184 -
-
NP to SH 7,117 712 2,227 1,276 2,570 404 -184 -
-
Tax Rate 22.46% 55.44% 29.86% 18.52% 22.31% -8.02% 200.55% -
Total Cost 26,299 18,193 29,351 16,397 37,223 32,157 24,907 3.68%
-
Net Worth 138,976 133,144 131,481 129,708 131,734 131,850 131,633 3.68%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 2,655 - - - - - - -
Div Payout % 37.31% - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 138,976 133,144 131,481 129,708 131,734 131,850 131,633 3.68%
NOSH 177,039 177,999 176,746 177,222 179,720 183,636 183,999 -2.53%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 21.30% 3.77% 7.05% 7.22% 6.46% 1.24% -0.74% -
ROE 5.12% 0.53% 1.69% 0.98% 1.95% 0.31% -0.14% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 18.87 10.62 17.87 9.97 22.14 17.73 13.44 25.35%
EPS 4.02 0.40 1.26 0.72 1.43 0.22 -0.10 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.785 0.748 0.7439 0.7319 0.733 0.718 0.7154 6.37%
Adjusted Per Share Value based on latest NOSH - 177,222
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 18.56 10.50 17.54 9.82 22.11 18.09 13.73 22.23%
EPS 3.95 0.40 1.24 0.71 1.43 0.22 -0.10 -
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7721 0.7397 0.7304 0.7206 0.7319 0.7325 0.7313 3.68%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.36 0.38 0.38 0.37 0.40 0.49 0.50 -
P/RPS 1.91 3.58 2.13 3.71 1.81 2.76 3.72 -35.85%
P/EPS 8.96 95.00 30.16 51.39 27.97 222.73 -500.00 -
EY 11.17 1.05 3.32 1.95 3.57 0.45 -0.20 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.51 0.51 0.55 0.68 0.70 -24.39%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 25/07/12 27/04/12 12/01/12 27/10/11 29/07/11 26/04/11 26/01/11 -
Price 0.40 0.34 0.41 0.37 0.40 0.47 0.54 -
P/RPS 2.12 3.20 2.29 3.71 1.81 2.65 4.02 -34.70%
P/EPS 9.95 85.00 32.54 51.39 27.97 213.64 -540.00 -
EY 10.05 1.18 3.07 1.95 3.57 0.47 -0.19 -
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.55 0.51 0.55 0.65 0.75 -22.65%

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