[TAS] QoQ Quarter Result on 31-May-2010 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -51.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 32,561 24,723 22,658 34,744 22,197 38,726 44,244 -18.53%
PBT 374 183 1,465 704 1,109 1,844 7,705 -86.76%
Tax 30 -367 -376 -317 -312 -461 -1,950 -
NP 404 -184 1,089 387 797 1,383 5,755 -83.06%
-
NP to SH 404 -184 1,089 387 797 1,383 5,755 -83.06%
-
Tax Rate -8.02% 200.55% 25.67% 45.03% 28.13% 25.00% 25.31% -
Total Cost 32,157 24,907 21,569 34,357 21,400 37,343 38,489 -11.32%
-
Net Worth 131,850 131,633 133,656 134,583 131,903 129,984 81,406 38.03%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 36 - - - -
Div Payout % - - - 9.52% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 131,850 131,633 133,656 134,583 131,903 129,984 81,406 38.03%
NOSH 183,636 183,999 181,499 184,285 181,136 179,610 113,064 38.29%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.24% -0.74% 4.81% 1.11% 3.59% 3.57% 13.01% -
ROE 0.31% -0.14% 0.81% 0.29% 0.60% 1.06% 7.07% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 17.73 13.44 12.48 18.85 12.25 21.56 39.13 -41.09%
EPS 0.22 -0.10 0.60 0.21 0.44 0.77 5.09 -87.75%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.718 0.7154 0.7364 0.7303 0.7282 0.7237 0.72 -0.18%
Adjusted Per Share Value based on latest NOSH - 184,285
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 18.09 13.73 12.59 19.30 12.33 21.51 24.58 -18.53%
EPS 0.22 -0.10 0.60 0.21 0.44 0.77 3.20 -83.29%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.7325 0.7313 0.7425 0.7477 0.7328 0.7221 0.4523 38.02%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.49 0.50 0.52 0.50 0.66 0.73 0.87 -
P/RPS 2.76 3.72 4.17 2.65 5.39 3.39 2.22 15.66%
P/EPS 222.73 -500.00 86.67 238.10 150.00 94.81 17.09 456.41%
EY 0.45 -0.20 1.15 0.42 0.67 1.05 5.85 -81.99%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.68 0.91 1.01 1.21 -31.97%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 26/01/11 25/10/10 29/07/10 27/04/10 26/01/10 19/10/09 -
Price 0.47 0.54 0.56 0.58 0.62 0.69 0.81 -
P/RPS 2.65 4.02 4.49 3.08 5.06 3.20 2.07 17.95%
P/EPS 213.64 -540.00 93.33 276.19 140.91 89.61 15.91 467.64%
EY 0.47 -0.19 1.07 0.36 0.71 1.12 6.28 -82.32%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.76 0.79 0.85 0.95 1.13 -30.90%

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