[TAS] QoQ TTM Result on 31-Aug-2009 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
19-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 103.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 139,911 105,167 82,970 44,244 25,986 48,281 68,295 61.37%
PBT 11,363 10,659 9,550 7,705 4,011 6,922 9,829 10.16%
Tax -3,040 -2,723 -2,411 -1,950 -1,177 -2,110 -2,109 27.63%
NP 8,323 7,936 7,139 5,755 2,834 4,812 7,720 5.14%
-
NP to SH 8,323 7,936 7,139 5,755 2,834 4,812 7,720 5.14%
-
Tax Rate 26.75% 25.55% 25.25% 25.31% 29.34% 30.48% 21.46% -
Total Cost 131,588 97,231 75,831 38,489 23,152 43,469 60,575 67.81%
-
Net Worth 134,583 131,903 129,984 81,406 12,061 0 0 -
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - 1,953 -
Div Payout % - - - - - - 25.30% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 134,583 131,903 129,984 81,406 12,061 0 0 -
NOSH 184,285 181,136 179,610 113,064 21,800 21,800 21,800 315.51%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 5.95% 7.55% 8.60% 13.01% 10.91% 9.97% 11.30% -
ROE 6.18% 6.02% 5.49% 7.07% 23.50% 0.00% 0.00% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 75.92 58.06 46.19 39.13 119.20 221.47 313.28 -61.16%
EPS 4.52 4.38 3.97 5.09 13.00 22.07 35.41 -74.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 0.7303 0.7282 0.7237 0.72 0.5533 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,064
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 77.73 58.43 46.09 24.58 14.44 26.82 37.94 61.38%
EPS 4.62 4.41 3.97 3.20 1.57 2.67 4.29 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
NAPS 0.7477 0.7328 0.7221 0.4523 0.067 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 - - - -
Price 0.50 0.66 0.73 0.87 0.00 0.00 0.00 -
P/RPS 0.66 1.14 1.58 2.22 0.00 0.00 0.00 -
P/EPS 11.07 15.06 18.37 17.09 0.00 0.00 0.00 -
EY 9.03 6.64 5.44 5.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.91 1.01 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 - - - - - - -
Price 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.84 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.79 0.00 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 0.79 0.00 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