[TAS] QoQ TTM Result on 31-Aug-2015 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 26.14%
YoY- -38.45%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 202,735 202,735 260,122 275,073 275,873 263,266 303,184 -27.53%
PBT 688 688 14,625 16,832 12,931 13,650 25,352 -94.42%
Tax -1,485 -1,485 -1,288 -1,011 -389 -840 -2,763 -39.16%
NP -797 -797 13,337 15,821 12,542 12,810 22,589 -
-
NP to SH -797 -797 13,337 15,821 12,542 12,810 22,589 -
-
Tax Rate 215.84% 215.84% 8.81% 6.01% 3.01% 6.15% 10.90% -
Total Cost 203,532 203,532 246,785 259,252 263,331 250,456 280,595 -22.66%
-
Net Worth 193,858 0 208,199 205,515 186,455 186,184 181,395 5.46%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - 3,514 -
Div Payout % - - - - - - 15.56% -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 193,858 0 208,199 205,515 186,455 186,184 181,395 5.46%
NOSH 175,691 175,691 175,473 175,653 175,503 177,894 175,889 -0.09%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -0.39% -0.39% 5.13% 5.75% 4.55% 4.87% 7.45% -
ROE -0.41% 0.00% 6.41% 7.70% 6.73% 6.88% 12.45% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 115.39 115.39 148.24 156.60 157.19 147.99 172.37 -27.47%
EPS -0.45 -0.45 7.60 9.01 7.15 7.20 12.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.1034 0.00 1.1865 1.17 1.0624 1.0466 1.0313 5.55%
Adjusted Per Share Value based on latest NOSH - 175,653
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 112.63 112.63 144.51 152.82 153.26 146.26 168.43 -27.53%
EPS -0.44 -0.44 7.41 8.79 6.97 7.12 12.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 1.077 0.00 1.1567 1.1417 1.0359 1.0343 1.0077 5.46%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.485 0.505 0.69 0.40 0.63 0.755 0.91 -
P/RPS 0.42 0.44 0.47 0.26 0.40 0.51 0.53 -16.98%
P/EPS -106.91 -111.32 9.08 4.44 8.82 10.48 7.09 -
EY -0.94 -0.90 11.02 22.52 11.34 9.54 14.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 0.44 0.00 0.58 0.34 0.59 0.72 0.88 -42.58%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 20/04/16 - 22/01/16 22/10/15 28/07/15 23/04/15 16/01/15 -
Price 0.42 0.00 0.68 0.51 0.605 0.74 0.745 -
P/RPS 0.36 0.00 0.46 0.33 0.38 0.50 0.43 -13.25%
P/EPS -92.59 0.00 8.95 5.66 8.47 10.28 5.80 -
EY -1.08 0.00 11.18 17.66 11.81 9.73 17.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.38 0.00 0.57 0.44 0.57 0.71 0.72 -40.04%

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