[TAS] QoQ TTM Result on 31-May-2011 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 128.71%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 107,949 121,605 114,750 119,735 114,686 104,322 118,325 -5.94%
PBT 9,647 8,423 5,431 5,330 2,726 3,461 5,123 52.55%
Tax -2,862 -1,946 -1,365 -1,451 -1,030 -1,372 -1,466 56.26%
NP 6,785 6,477 4,066 3,879 1,696 2,089 3,657 51.04%
-
NP to SH 6,785 6,477 4,066 3,879 1,696 2,089 3,657 51.04%
-
Tax Rate 29.67% 23.10% 25.13% 27.22% 37.78% 39.64% 28.62% -
Total Cost 101,164 115,128 110,684 115,856 112,990 102,233 114,668 -8.02%
-
Net Worth 133,144 131,481 129,708 131,734 131,850 131,633 133,656 -0.25%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 133,144 131,481 129,708 131,734 131,850 131,633 133,656 -0.25%
NOSH 177,999 176,746 177,222 179,720 183,636 183,999 181,499 -1.29%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.29% 5.33% 3.54% 3.24% 1.48% 2.00% 3.09% -
ROE 5.10% 4.93% 3.13% 2.94% 1.29% 1.59% 2.74% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 60.65 68.80 64.75 66.62 62.45 56.70 65.19 -4.70%
EPS 3.81 3.66 2.29 2.16 0.92 1.14 2.01 53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7439 0.7319 0.733 0.718 0.7154 0.7364 1.04%
Adjusted Per Share Value based on latest NOSH - 179,720
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 59.97 67.56 63.75 66.52 63.71 57.96 65.74 -5.94%
EPS 3.77 3.60 2.26 2.15 0.94 1.16 2.03 51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7397 0.7304 0.7206 0.7319 0.7325 0.7313 0.7425 -0.25%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.38 0.38 0.37 0.40 0.49 0.50 0.52 -
P/RPS 0.63 0.55 0.57 0.60 0.78 0.88 0.80 -14.73%
P/EPS 9.97 10.37 16.13 18.53 53.06 44.04 25.81 -46.99%
EY 10.03 9.64 6.20 5.40 1.88 2.27 3.87 88.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.55 0.68 0.70 0.71 -19.80%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 12/01/12 27/10/11 29/07/11 26/04/11 26/01/11 25/10/10 -
Price 0.34 0.41 0.37 0.40 0.47 0.54 0.56 -
P/RPS 0.56 0.60 0.57 0.60 0.75 0.95 0.86 -24.89%
P/EPS 8.92 11.19 16.13 18.53 50.89 47.56 27.79 -53.15%
EY 11.21 8.94 6.20 5.40 1.97 2.10 3.60 113.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.51 0.55 0.65 0.75 0.76 -29.51%

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