[TAS] YoY Annualized Quarter Result on 30-Nov-2019 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- -162.34%
YoY- -121.26%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 24,584 27,672 13,062 26,014 49,494 44,272 10,338 15.52%
PBT -2,078 -1,110 -7,760 -552 5,302 1,740 -1,112 10.97%
Tax -104 -674 -68 -398 -834 -394 -172 -8.03%
NP -2,182 -1,784 -7,828 -950 4,468 1,346 -1,284 9.23%
-
NP to SH -2,182 -1,784 -7,828 -950 4,468 1,346 -1,284 9.23%
-
Tax Rate - - - - 15.73% 22.64% - -
Total Cost 26,766 29,456 20,890 26,964 45,026 42,926 11,622 14.90%
-
Net Worth 90,519 92,124 87,172 161,953 160,759 160,425 174,490 -10.35%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 90,519 92,124 87,172 161,953 160,759 160,425 174,490 -10.35%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin -8.88% -6.45% -59.93% -3.65% 9.03% 3.04% -12.42% -
ROE -2.41% -1.94% -8.98% -0.59% 2.78% 0.84% -0.74% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 13.74 15.83 7.45 14.81 28.19 25.21 5.89 15.15%
EPS -1.22 -1.02 -4.46 -0.54 2.54 0.76 -0.74 8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.527 0.4969 0.9223 0.9155 0.9136 0.9937 -10.63%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 13.66 15.37 7.26 14.45 27.50 24.60 5.74 15.53%
EPS -1.21 -0.99 -4.35 -0.53 2.48 0.75 -0.71 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5029 0.5118 0.4843 0.8997 0.8931 0.8912 0.9694 -10.35%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.20 0.28 0.19 0.235 0.22 0.32 0.255 -
P/RPS 1.46 1.77 2.55 1.59 0.78 1.27 4.33 -16.56%
P/EPS -16.40 -27.44 -4.26 -43.44 8.65 41.75 -34.87 -11.80%
EY -6.10 -3.64 -23.48 -2.30 11.57 2.40 -2.87 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.38 0.25 0.24 0.35 0.26 7.44%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 11/01/23 17/01/22 25/01/21 16/01/20 17/01/19 24/01/18 19/01/17 -
Price 0.19 0.25 0.235 0.325 0.215 0.335 0.325 -
P/RPS 1.38 1.58 3.16 2.19 0.76 1.33 5.52 -20.62%
P/EPS -15.58 -24.50 -5.27 -60.07 8.45 43.70 -44.45 -16.02%
EY -6.42 -4.08 -18.99 -1.66 11.83 2.29 -2.25 19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.47 0.35 0.23 0.37 0.33 2.37%

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