[TAS] YoY Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
12-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 37.26%
YoY- 287.07%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 255,198 157,372 96,982 98,502 94,762 165,940 0 -
PBT 21,462 39,362 14,628 9,482 3,286 19,098 0 -
Tax -2,258 -7,768 -4,378 -2,476 -1,476 -4,822 0 -
NP 19,204 31,594 10,250 7,006 1,810 14,276 0 -
-
NP to SH 19,204 31,594 10,250 7,006 1,810 14,276 0 -
-
Tax Rate 10.52% 19.73% 29.93% 26.11% 44.92% 25.25% - -
Total Cost 235,994 125,778 86,732 91,496 92,952 151,664 0 -
-
Net Worth 181,365 161,259 140,911 131,610 129,487 105,855 0 -
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 181,365 161,259 140,911 131,610 129,487 105,855 0 -
NOSH 175,860 175,913 176,116 176,919 181,000 146,270 21,773 41.62%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 7.53% 20.08% 10.57% 7.11% 1.91% 8.60% 0.00% -
ROE 10.59% 19.59% 7.27% 5.32% 1.40% 13.49% 0.00% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 145.11 89.46 55.07 55.68 52.35 113.45 0.00 -
EPS 10.92 17.96 5.82 3.96 1.00 9.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0313 0.9167 0.8001 0.7439 0.7154 0.7237 0.00 -
Adjusted Per Share Value based on latest NOSH - 176,746
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 141.78 87.43 53.88 54.72 52.64 92.19 0.00 -
EPS 10.67 17.55 5.69 3.89 1.01 7.93 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0076 0.8959 0.7828 0.7312 0.7194 0.5881 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 - -
Price 0.91 1.13 0.43 0.38 0.50 0.73 0.00 -
P/RPS 0.63 1.26 0.78 0.68 0.96 0.64 0.00 -
P/EPS 8.33 6.29 7.39 9.60 50.00 7.48 0.00 -
EY 12.00 15.89 13.53 10.42 2.00 13.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.23 0.54 0.51 0.70 1.01 0.00 -
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 26/01/10 - -
Price 0.745 1.21 0.415 0.41 0.54 0.69 0.00 -
P/RPS 0.51 1.35 0.75 0.74 1.03 0.61 0.00 -
P/EPS 6.82 6.74 7.13 10.35 54.00 7.07 0.00 -
EY 14.66 14.84 14.02 9.66 1.85 14.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.32 0.52 0.55 0.75 0.95 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