[TAS] QoQ TTM Result on 28-Feb-2019 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- -28.44%
YoY- 111.7%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 25,140 34,733 36,880 52,404 51,070 47,012 48,459 -35.40%
PBT 2,416 4,886 5,344 1,994 2,281 -764 499 185.92%
Tax -1,138 -1,465 -1,356 -288 103 303 324 -
NP 1,278 3,421 3,988 1,706 2,384 -461 823 34.06%
-
NP to SH 1,278 3,421 3,988 1,706 2,384 -461 823 34.06%
-
Tax Rate 47.10% 29.98% 25.37% 14.44% -4.52% - -64.93% -
Total Cost 23,862 31,312 32,892 50,698 48,686 47,473 47,636 -36.89%
-
Net Worth 161,953 162,866 162,444 159,266 160,759 159,301 160,214 0.72%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 161,953 162,866 162,444 159,266 160,759 159,301 160,214 0.72%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 5.08% 9.85% 10.81% 3.26% 4.67% -0.98% 1.70% -
ROE 0.79% 2.10% 2.45% 1.07% 1.48% -0.29% 0.51% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 14.32 19.78 21.00 29.84 29.08 26.77 27.60 -35.40%
EPS 0.73 1.95 2.27 0.97 1.36 -0.26 0.47 34.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9223 0.9275 0.9251 0.907 0.9155 0.9072 0.9124 0.72%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 13.97 19.30 20.49 29.11 28.37 26.12 26.92 -35.39%
EPS 0.71 1.90 2.22 0.95 1.32 -0.26 0.46 33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.9048 0.9025 0.8848 0.8931 0.885 0.8901 0.71%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.235 0.25 0.235 0.24 0.22 0.26 0.275 -
P/RPS 1.64 1.26 1.12 0.80 0.76 0.97 1.00 39.02%
P/EPS 32.29 12.83 10.35 24.70 16.20 -99.04 58.67 -32.81%
EY 3.10 7.79 9.66 4.05 6.17 -1.01 1.70 49.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.25 0.26 0.24 0.29 0.30 -11.43%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 16/01/20 24/10/19 29/07/19 16/04/19 17/01/19 25/10/18 01/08/18 -
Price 0.325 0.275 0.26 0.285 0.215 0.27 0.265 -
P/RPS 2.27 1.39 1.24 0.95 0.74 1.01 0.96 77.39%
P/EPS 44.65 14.12 11.45 29.33 15.84 -102.84 56.54 -14.55%
EY 2.24 7.08 8.74 3.41 6.31 -0.97 1.77 16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.28 0.31 0.23 0.30 0.29 13.34%

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