[TAS] QoQ Quarter Result on 31-May-2012 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 899.58%
YoY- 176.93%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 41,120 30,719 17,772 33,416 18,905 31,578 17,673 75.67%
PBT 6,114 3,593 3,720 9,178 1,598 3,175 1,566 148.15%
Tax -864 -1,173 -1,015 -2,061 -886 -948 -290 107.18%
NP 5,250 2,420 2,705 7,117 712 2,227 1,276 156.98%
-
NP to SH 5,250 2,420 2,705 7,117 712 2,227 1,276 156.98%
-
Tax Rate 14.13% 32.65% 27.28% 22.46% 55.44% 29.86% 18.52% -
Total Cost 35,870 28,299 15,067 26,299 18,193 29,351 16,397 68.59%
-
Net Worth 146,083 140,307 140,554 138,976 133,144 131,481 129,708 8.25%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 2,655 - - - -
Div Payout % - - - 37.31% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 146,083 140,307 140,554 138,976 133,144 131,481 129,708 8.25%
NOSH 176,174 175,362 175,649 177,039 177,999 176,746 177,222 -0.39%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 12.77% 7.88% 15.22% 21.30% 3.77% 7.05% 7.22% -
ROE 3.59% 1.72% 1.92% 5.12% 0.53% 1.69% 0.98% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.34 17.52 10.12 18.87 10.62 17.87 9.97 76.39%
EPS 2.98 1.38 1.54 4.02 0.40 1.26 0.72 158.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8292 0.8001 0.8002 0.785 0.748 0.7439 0.7319 8.68%
Adjusted Per Share Value based on latest NOSH - 177,039
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 22.84 17.07 9.87 18.56 10.50 17.54 9.82 75.63%
EPS 2.92 1.34 1.50 3.95 0.40 1.24 0.71 156.91%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.8116 0.7795 0.7809 0.7721 0.7397 0.7304 0.7206 8.25%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.36 0.43 0.39 0.36 0.38 0.38 0.37 -
P/RPS 1.54 2.45 3.85 1.91 3.58 2.13 3.71 -44.38%
P/EPS 12.08 31.16 25.32 8.96 95.00 30.16 51.39 -61.94%
EY 8.28 3.21 3.95 11.17 1.05 3.32 1.95 162.44%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.49 0.46 0.51 0.51 0.51 -10.76%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 15/04/13 23/01/13 19/10/12 25/07/12 27/04/12 12/01/12 27/10/11 -
Price 0.375 0.415 0.48 0.40 0.34 0.41 0.37 -
P/RPS 1.61 2.37 4.74 2.12 3.20 2.29 3.71 -42.70%
P/EPS 12.58 30.07 31.17 9.95 85.00 32.54 51.39 -60.90%
EY 7.95 3.33 3.21 10.05 1.18 3.07 1.95 155.42%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.60 0.51 0.45 0.55 0.51 -8.01%

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