[TAS] QoQ TTM Result on 30-Nov-2020 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- -1.73%
YoY- -6256.73%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 40,644 34,903 24,490 9,706 12,531 16,182 17,896 72.52%
PBT 4,763 2,844 -68,413 -78,824 -77,469 -75,221 -2,153 -
Tax -1,237 -944 -99 141 123 -24 -884 25.02%
NP 3,526 1,900 -68,512 -78,683 -77,346 -75,245 -3,037 -
-
NP to SH 3,526 1,900 -68,512 -78,683 -77,346 -75,245 -3,037 -
-
Tax Rate 25.97% 33.19% - - - - - -
Total Cost 37,118 33,003 93,002 88,389 89,877 91,427 20,933 46.34%
-
Net Worth 92,910 93,015 92,172 87,172 87,593 85,839 156,421 -29.27%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 92,910 93,015 92,172 87,172 87,593 85,839 156,421 -29.27%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 8.68% 5.44% -279.76% -810.66% -617.24% -464.99% -16.97% -
ROE 3.80% 2.04% -74.33% -90.26% -88.30% -87.66% -1.94% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 23.25 19.97 13.96 5.53 7.14 9.22 10.19 73.05%
EPS 2.02 1.09 -39.05 -44.85 -44.09 -42.89 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5315 0.5321 0.5254 0.4969 0.4993 0.4893 0.8908 -29.06%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 22.58 19.39 13.61 5.39 6.96 8.99 9.94 72.54%
EPS 1.96 1.06 -38.06 -43.71 -42.97 -41.80 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.5167 0.5121 0.4843 0.4866 0.4769 0.869 -29.26%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.30 0.37 0.24 0.19 0.21 0.24 0.26 -
P/RPS 1.29 1.85 1.72 3.43 2.94 2.60 2.55 -36.43%
P/EPS 14.87 34.04 -0.61 -0.42 -0.48 -0.56 -15.03 -
EY 6.72 2.94 -162.72 -236.06 -209.95 -178.71 -6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.46 0.38 0.42 0.49 0.29 54.88%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 27/08/21 22/04/21 25/01/21 22/10/20 30/07/20 23/06/20 -
Price 0.295 0.325 0.27 0.235 0.19 0.195 0.235 -
P/RPS 1.27 1.63 1.93 4.25 2.66 2.11 2.31 -32.81%
P/EPS 14.63 29.90 -0.69 -0.52 -0.43 -0.45 -13.59 -
EY 6.84 3.34 -144.64 -190.85 -232.05 -219.95 -7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.51 0.47 0.38 0.40 0.26 66.54%

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