[TAS] YoY Annualized Quarter Result on 28-Feb-2021 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 111.82%
YoY- 111.49%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Revenue 90,390 23,786 29,922 30,404 19,328 19,328 44,638 15.13%
PBT 18,349 -450 -3,318 1,270 -7,806 -7,806 2,189 52.92%
Tax -4,354 -132 -437 -345 -244 -244 -873 37.85%
NP 13,994 -582 -3,756 925 -8,050 -8,050 1,316 60.36%
-
NP to SH 13,994 -582 -3,756 925 -8,050 -8,050 1,316 60.36%
-
Tax Rate 23.73% - - 27.17% - - 39.88% -
Total Cost 76,396 24,369 33,678 29,478 27,378 27,378 43,322 12.00%
-
Net Worth 103,934 91,178 90,183 92,172 156,421 0 159,266 -8.17%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Div 23 - - - - - - -
Div Payout % 0.17% - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Net Worth 103,934 91,178 90,183 92,172 156,421 0 159,266 -8.17%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
NP Margin 15.48% -2.45% -12.55% 3.04% -41.65% -41.65% 2.95% -
ROE 13.46% -0.64% -4.16% 1.00% -5.15% 0.00% 0.83% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 50.54 13.29 17.12 17.33 11.01 11.02 25.42 14.71%
EPS 7.83 -0.32 -2.15 0.53 -4.59 -4.59 0.75 59.77%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5811 0.5095 0.5159 0.5254 0.8908 0.00 0.907 -8.51%
Adjusted Per Share Value based on latest NOSH - 180,002
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 50.22 13.21 16.62 16.89 10.74 10.74 24.80 15.13%
EPS 7.77 -0.32 -2.09 0.51 -4.47 -4.47 0.73 60.39%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5774 0.5065 0.501 0.5121 0.869 0.00 0.8848 -8.17%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 -
Price 0.605 0.22 0.24 0.24 0.26 0.26 0.24 -
P/RPS 1.20 1.66 1.40 1.38 2.36 2.36 0.94 4.99%
P/EPS 7.73 -67.57 -11.17 45.50 -5.67 -5.67 32.02 -24.71%
EY 12.93 -1.48 -8.95 2.20 -17.63 -17.65 3.12 32.84%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.43 0.47 0.46 0.29 0.00 0.26 31.91%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 25/04/24 17/04/23 21/04/22 22/04/21 23/06/20 - 16/04/19 -
Price 0.675 0.205 0.235 0.27 0.235 0.00 0.285 -
P/RPS 1.34 1.54 1.37 1.56 2.14 0.00 1.12 3.64%
P/EPS 8.63 -62.96 -10.94 51.19 -5.13 0.00 38.03 -25.64%
EY 11.59 -1.59 -9.14 1.95 -19.51 0.00 2.63 34.48%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.40 0.46 0.51 0.26 0.00 0.31 30.16%

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