[TAS] QoQ TTM Result on 28-Feb-2015 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -43.29%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 260,122 275,073 275,873 263,266 303,184 300,945 254,271 1.52%
PBT 14,625 16,832 12,931 13,650 25,352 30,592 34,303 -43.32%
Tax -1,288 -1,011 -389 -840 -2,763 -4,889 -5,519 -62.06%
NP 13,337 15,821 12,542 12,810 22,589 25,703 28,784 -40.09%
-
NP to SH 13,337 15,821 12,542 12,810 22,589 25,703 28,784 -40.09%
-
Tax Rate 8.81% 6.01% 3.01% 6.15% 10.90% 15.98% 16.09% -
Total Cost 246,785 259,252 263,331 250,456 280,595 275,242 225,487 6.19%
-
Net Worth 208,199 205,515 186,455 186,184 181,395 175,785 170,646 14.16%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - 3,514 3,514 3,514 -
Div Payout % - - - - 15.56% 13.67% 12.21% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 208,199 205,515 186,455 186,184 181,395 175,785 170,646 14.16%
NOSH 175,473 175,653 175,503 177,894 175,889 175,838 175,833 -0.13%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 5.13% 5.75% 4.55% 4.87% 7.45% 8.54% 11.32% -
ROE 6.41% 7.70% 6.73% 6.88% 12.45% 14.62% 16.87% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 148.24 156.60 157.19 147.99 172.37 171.15 144.61 1.66%
EPS 7.60 9.01 7.15 7.20 12.84 14.62 16.37 -40.01%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.1865 1.17 1.0624 1.0466 1.0313 0.9997 0.9705 14.32%
Adjusted Per Share Value based on latest NOSH - 177,894
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 144.51 152.82 153.26 146.26 168.43 167.19 141.26 1.52%
EPS 7.41 8.79 6.97 7.12 12.55 14.28 15.99 -40.08%
DPS 0.00 0.00 0.00 0.00 1.95 1.95 1.95 -
NAPS 1.1567 1.1417 1.0359 1.0343 1.0077 0.9766 0.948 14.17%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.69 0.40 0.63 0.755 0.91 1.16 1.35 -
P/RPS 0.47 0.26 0.40 0.51 0.53 0.68 0.93 -36.52%
P/EPS 9.08 4.44 8.82 10.48 7.09 7.94 8.25 6.59%
EY 11.02 22.52 11.34 9.54 14.11 12.60 12.13 -6.19%
DY 0.00 0.00 0.00 0.00 2.20 1.72 1.48 -
P/NAPS 0.58 0.34 0.59 0.72 0.88 1.16 1.39 -44.13%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 22/01/16 22/10/15 28/07/15 23/04/15 16/01/15 21/10/14 17/07/14 -
Price 0.68 0.51 0.605 0.74 0.745 0.845 1.59 -
P/RPS 0.46 0.33 0.38 0.50 0.43 0.49 1.10 -44.04%
P/EPS 8.95 5.66 8.47 10.28 5.80 5.78 9.71 -5.28%
EY 11.18 17.66 11.81 9.73 17.24 17.30 10.30 5.61%
DY 0.00 0.00 0.00 0.00 2.68 2.37 1.26 -
P/NAPS 0.57 0.44 0.57 0.71 0.72 0.85 1.64 -50.53%

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