[TAS] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 31.58%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Revenue 305,272 118,576 71,088 70,692 90,632 176,976 89,180 8.90%
PBT 26,028 40,872 14,880 6,264 5,860 30,820 11,644 5.73%
Tax -4,224 -6,744 -4,060 -1,160 -1,504 -7,800 -3,732 0.86%
NP 21,804 34,128 10,820 5,104 4,356 23,020 7,912 7.27%
-
NP to SH 21,804 34,128 10,820 5,104 4,356 23,020 7,912 7.27%
-
Tax Rate 16.23% 16.50% 27.28% 18.52% 25.67% 25.31% 32.05% -
Total Cost 283,468 84,448 60,268 65,588 86,276 153,956 81,268 9.04%
-
Net Worth 175,785 157,762 140,554 129,708 133,656 81,406 78,685 5.72%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Net Worth 175,785 157,762 140,554 129,708 133,656 81,406 78,685 5.72%
NOSH 175,838 175,917 175,649 177,222 181,499 113,064 21,736 15.59%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
NP Margin 7.14% 28.78% 15.22% 7.22% 4.81% 13.01% 8.87% -
ROE 12.40% 21.63% 7.70% 3.93% 3.26% 28.28% 10.06% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
RPS 173.61 67.40 40.47 39.89 49.93 156.53 410.28 -5.78%
EPS 12.40 19.40 6.16 2.88 2.40 20.36 36.40 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9997 0.8968 0.8002 0.7319 0.7364 0.72 3.62 -8.53%
Adjusted Per Share Value based on latest NOSH - 177,222
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
RPS 169.59 65.87 39.49 39.27 50.35 98.32 49.54 8.90%
EPS 12.11 18.96 6.01 2.84 2.42 12.79 4.40 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9766 0.8765 0.7809 0.7206 0.7425 0.4523 0.4371 5.73%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 - -
Price 1.16 0.48 0.39 0.37 0.52 0.87 0.00 -
P/RPS 0.67 0.71 0.96 0.93 1.04 0.56 0.00 -
P/EPS 9.35 2.47 6.33 12.85 21.67 4.27 0.00 -
EY 10.69 40.42 15.79 7.78 4.62 23.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.54 0.49 0.51 0.71 1.21 0.00 -
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Date 21/10/14 23/10/13 19/10/12 27/10/11 25/10/10 19/10/09 16/05/00 -
Price 0.845 0.96 0.48 0.37 0.56 0.81 0.00 -
P/RPS 0.49 1.42 1.19 0.93 1.12 0.52 0.00 -
P/EPS 6.81 4.95 7.79 12.85 23.33 3.98 0.00 -
EY 14.67 20.21 12.83 7.78 4.29 25.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.07 0.60 0.51 0.76 1.13 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