[TAS] QoQ TTM Result on 31-Aug-2014 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -10.7%
YoY- 33.3%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 275,873 263,266 303,184 300,945 254,271 241,361 168,191 39.12%
PBT 12,931 13,650 25,352 30,592 34,303 35,240 29,074 -41.76%
Tax -389 -840 -2,763 -4,889 -5,519 -5,908 -4,947 -81.67%
NP 12,542 12,810 22,589 25,703 28,784 29,332 24,127 -35.37%
-
NP to SH 12,542 12,810 22,589 25,703 28,784 29,332 24,127 -35.37%
-
Tax Rate 3.01% 6.15% 10.90% 15.98% 16.09% 16.77% 17.02% -
Total Cost 263,331 250,456 280,595 275,242 225,487 212,029 144,064 49.55%
-
Net Worth 186,455 186,184 181,395 175,785 170,646 171,567 161,254 10.17%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - 3,514 3,514 3,514 7,034 3,519 -
Div Payout % - - 15.56% 13.67% 12.21% 23.98% 14.59% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 186,455 186,184 181,395 175,785 170,646 171,567 161,254 10.17%
NOSH 175,503 177,894 175,889 175,838 175,833 175,714 175,907 -0.15%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 4.55% 4.87% 7.45% 8.54% 11.32% 12.15% 14.35% -
ROE 6.73% 6.88% 12.45% 14.62% 16.87% 17.10% 14.96% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 157.19 147.99 172.37 171.15 144.61 137.36 95.61 39.34%
EPS 7.15 7.20 12.84 14.62 16.37 16.69 13.72 -35.26%
DPS 0.00 0.00 2.00 2.00 2.00 4.00 2.00 -
NAPS 1.0624 1.0466 1.0313 0.9997 0.9705 0.9764 0.9167 10.34%
Adjusted Per Share Value based on latest NOSH - 175,838
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 153.26 146.26 168.43 167.19 141.26 134.09 93.44 39.12%
EPS 6.97 7.12 12.55 14.28 15.99 16.30 13.40 -35.34%
DPS 0.00 0.00 1.95 1.95 1.95 3.91 1.96 -
NAPS 1.0359 1.0343 1.0077 0.9766 0.948 0.9531 0.8959 10.17%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.63 0.755 0.91 1.16 1.35 1.21 1.13 -
P/RPS 0.40 0.51 0.53 0.68 0.93 0.88 1.18 -51.41%
P/EPS 8.82 10.48 7.09 7.94 8.25 7.25 8.24 4.64%
EY 11.34 9.54 14.11 12.60 12.13 13.80 12.14 -4.44%
DY 0.00 0.00 2.20 1.72 1.48 3.31 1.77 -
P/NAPS 0.59 0.72 0.88 1.16 1.39 1.24 1.23 -38.75%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/07/15 23/04/15 16/01/15 21/10/14 17/07/14 24/04/14 16/01/14 -
Price 0.605 0.74 0.745 0.845 1.59 1.46 1.21 -
P/RPS 0.38 0.50 0.43 0.49 1.10 1.06 1.27 -55.29%
P/EPS 8.47 10.28 5.80 5.78 9.71 8.75 8.82 -2.66%
EY 11.81 9.73 17.24 17.30 10.30 11.43 11.34 2.74%
DY 0.00 0.00 2.68 2.37 1.26 2.74 1.65 -
P/NAPS 0.57 0.71 0.72 0.85 1.64 1.50 1.32 -42.89%

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