[TAS] QoQ TTM Result on 31-May-2009 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -41.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Revenue 105,167 82,970 44,244 25,986 48,281 68,295 90,139 1.60%
PBT 10,659 9,550 7,705 4,011 6,922 9,829 15,388 -3.72%
Tax -2,723 -2,411 -1,950 -1,177 -2,110 -2,109 -2,114 2.65%
NP 7,936 7,139 5,755 2,834 4,812 7,720 13,274 -5.17%
-
NP to SH 7,936 7,139 5,755 2,834 4,812 7,720 13,274 -5.17%
-
Tax Rate 25.55% 25.25% 25.31% 29.34% 30.48% 21.46% 13.74% -
Total Cost 97,231 75,831 38,489 23,152 43,469 60,575 76,865 2.46%
-
Net Worth 131,903 129,984 81,406 12,061 0 0 81,750 5.07%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Div - - - - - 1,953 1,953 -
Div Payout % - - - - - 25.30% 14.71% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Net Worth 131,903 129,984 81,406 12,061 0 0 81,750 5.07%
NOSH 181,136 179,610 113,064 21,800 21,800 21,800 21,800 24.47%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
NP Margin 7.55% 8.60% 13.01% 10.91% 9.97% 11.30% 14.73% -
ROE 6.02% 5.49% 7.07% 23.50% 0.00% 0.00% 16.24% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
RPS 58.06 46.19 39.13 119.20 221.47 313.28 413.48 -18.37%
EPS 4.38 3.97 5.09 13.00 22.07 35.41 60.89 -23.82%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 8.96 -
NAPS 0.7282 0.7237 0.72 0.5533 0.00 0.00 3.75 -15.58%
Adjusted Per Share Value based on latest NOSH - 21,800
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
RPS 58.43 46.09 24.58 14.44 26.82 37.94 50.08 1.60%
EPS 4.41 3.97 3.20 1.57 2.67 4.29 7.37 -5.17%
DPS 0.00 0.00 0.00 0.00 0.00 1.09 1.09 -
NAPS 0.7328 0.7221 0.4523 0.067 0.00 0.00 0.4542 5.07%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Date 25/02/10 30/11/09 28/08/09 - - - - -
Price 0.66 0.73 0.87 0.00 0.00 0.00 0.00 -
P/RPS 1.14 1.58 2.22 0.00 0.00 0.00 0.00 -
P/EPS 15.06 18.37 17.09 0.00 0.00 0.00 0.00 -
EY 6.64 5.44 5.85 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 0.91 1.01 1.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Date - - - - - - 23/08/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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