[TAS] QoQ TTM Result on 31-Aug-2021 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- 85.58%
YoY- 104.56%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 57,500 34,543 42,209 40,644 34,903 24,490 9,706 227.75%
PBT -799 -598 6,170 4,763 2,844 -68,413 -78,824 -95.32%
Tax -711 -1,014 -1,247 -1,237 -944 -99 141 -
NP -1,510 -1,612 4,923 3,526 1,900 -68,512 -78,683 -92.84%
-
NP to SH -1,510 -1,612 4,923 3,526 1,900 -68,512 -78,683 -92.84%
-
Tax Rate - - 20.21% 25.97% 33.19% - - -
Total Cost 59,010 36,155 37,286 37,118 33,003 93,002 88,389 -23.63%
-
Net Worth 93,155 90,183 92,124 92,910 93,015 92,172 87,172 4.52%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 93,155 90,183 92,124 92,910 93,015 92,172 87,172 4.52%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin -2.63% -4.67% 11.66% 8.68% 5.44% -279.76% -810.66% -
ROE -1.62% -1.79% 5.34% 3.80% 2.04% -74.33% -90.26% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 32.20 19.76 24.15 23.25 19.97 13.96 5.53 224.00%
EPS -0.85 -0.92 2.82 2.02 1.09 -39.05 -44.85 -92.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.5159 0.527 0.5315 0.5321 0.5254 0.4969 3.30%
Adjusted Per Share Value based on latest NOSH - 180,002
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 31.94 19.19 23.45 22.58 19.39 13.61 5.39 227.81%
EPS -0.84 -0.90 2.73 1.96 1.06 -38.06 -43.71 -92.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.501 0.5118 0.5162 0.5167 0.5121 0.4843 4.52%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.22 0.24 0.28 0.30 0.37 0.24 0.19 -
P/RPS 0.68 1.21 1.16 1.29 1.85 1.72 3.43 -66.03%
P/EPS -26.02 -26.03 9.94 14.87 34.04 -0.61 -0.42 1469.63%
EY -3.84 -3.84 10.06 6.72 2.94 -162.72 -236.06 -93.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.56 0.70 0.46 0.38 6.90%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 21/04/22 17/01/22 27/10/21 27/08/21 22/04/21 25/01/21 -
Price 0.18 0.235 0.25 0.295 0.325 0.27 0.235 -
P/RPS 0.56 1.19 1.04 1.27 1.63 1.93 4.25 -74.13%
P/EPS -21.29 -25.48 8.88 14.63 29.90 -0.69 -0.52 1090.59%
EY -4.70 -3.92 11.26 6.84 3.34 -144.64 -190.85 -91.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.47 0.56 0.61 0.51 0.47 -17.85%

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