[TAS] QoQ TTM Result on 28-Feb-2023 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
17-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 150.88%
YoY- 153.97%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 57,078 38,286 36,126 52,898 55,955 51,250 57,500 -0.48%
PBT 23,947 17,676 16,830 1,353 -1,283 -1,928 -799 -
Tax -3,145 -1,733 -1,554 -483 -427 -240 -711 169.22%
NP 20,802 15,943 15,276 870 -1,710 -2,168 -1,510 -
-
NP to SH 20,802 15,943 15,276 870 -1,710 -2,168 -1,510 -
-
Tax Rate 13.13% 9.80% 9.23% 35.70% - - - -
Total Cost 36,276 22,343 20,850 52,028 57,665 53,418 59,010 -27.68%
-
Net Worth 97,871 95,134 95,222 91,178 90,519 90,935 93,155 3.34%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 1,788 - - - - - - -
Div Payout % 8.60% - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 97,871 95,134 95,222 91,178 90,519 90,935 93,155 3.34%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 36.44% 41.64% 42.29% 1.64% -3.06% -4.23% -2.63% -
ROE 21.25% 16.76% 16.04% 0.95% -1.89% -2.38% -1.62% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 31.91 21.41 20.19 29.56 31.27 29.16 32.20 -0.60%
EPS 11.63 8.91 8.54 0.49 -0.96 -1.23 -0.85 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5472 0.5319 0.5321 0.5095 0.5059 0.5174 0.5217 3.22%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 31.71 21.27 20.07 29.39 31.09 28.47 31.94 -0.48%
EPS 11.56 8.86 8.49 0.48 -0.95 -1.20 -0.84 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5285 0.529 0.5065 0.5029 0.5052 0.5175 3.34%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.35 0.31 0.20 0.22 0.20 0.185 0.22 -
P/RPS 1.10 1.45 0.99 0.74 0.64 0.63 0.68 37.76%
P/EPS 3.01 3.48 2.34 45.25 -20.93 -15.00 -26.02 -
EY 33.23 28.75 42.68 2.21 -4.78 -6.67 -3.84 -
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.38 0.43 0.40 0.36 0.42 32.38%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 17/01/24 26/10/23 27/07/23 17/04/23 11/01/23 27/10/22 28/07/22 -
Price 0.485 0.38 0.20 0.205 0.19 0.19 0.18 -
P/RPS 1.52 1.78 0.99 0.69 0.61 0.65 0.56 94.46%
P/EPS 4.17 4.26 2.34 42.17 -19.88 -15.40 -21.29 -
EY 23.98 23.46 42.68 2.37 -5.03 -6.49 -4.70 -
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.38 0.40 0.38 0.37 0.35 86.19%

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