[TAS] QoQ TTM Result on 30-Nov-2009 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 24.05%
YoY- -7.53%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 118,325 139,911 105,167 82,970 44,244 25,986 48,281 81.47%
PBT 5,123 11,363 10,659 9,550 7,705 4,011 6,922 -18.13%
Tax -1,466 -3,040 -2,723 -2,411 -1,950 -1,177 -2,110 -21.50%
NP 3,657 8,323 7,936 7,139 5,755 2,834 4,812 -16.67%
-
NP to SH 3,657 8,323 7,936 7,139 5,755 2,834 4,812 -16.67%
-
Tax Rate 28.62% 26.75% 25.55% 25.25% 25.31% 29.34% 30.48% -
Total Cost 114,668 131,588 97,231 75,831 38,489 23,152 43,469 90.57%
-
Net Worth 133,656 134,583 131,903 129,984 81,406 12,061 0 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 133,656 134,583 131,903 129,984 81,406 12,061 0 -
NOSH 181,499 184,285 181,136 179,610 113,064 21,800 21,800 309.19%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 3.09% 5.95% 7.55% 8.60% 13.01% 10.91% 9.97% -
ROE 2.74% 6.18% 6.02% 5.49% 7.07% 23.50% 0.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 65.19 75.92 58.06 46.19 39.13 119.20 221.47 -55.65%
EPS 2.01 4.52 4.38 3.97 5.09 13.00 22.07 -79.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7364 0.7303 0.7282 0.7237 0.72 0.5533 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,610
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 65.74 77.73 58.43 46.09 24.58 14.44 26.82 81.49%
EPS 2.03 4.62 4.41 3.97 3.20 1.57 2.67 -16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7425 0.7477 0.7328 0.7221 0.4523 0.067 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 - - -
Price 0.52 0.50 0.66 0.73 0.87 0.00 0.00 -
P/RPS 0.80 0.66 1.14 1.58 2.22 0.00 0.00 -
P/EPS 25.81 11.07 15.06 18.37 17.09 0.00 0.00 -
EY 3.87 9.03 6.64 5.44 5.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.91 1.01 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 25/10/10 29/07/10 - - - - - -
Price 0.56 0.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.86 0.76 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.79 12.84 0.00 0.00 0.00 0.00 0.00 -
EY 3.60 7.79 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.00 0.00 0.00 0.00 0.00 -

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