[TAS] YoY Annualized Quarter Result on 31-May-2015 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -8.47%
YoY- -56.43%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 48,460 20,705 115,789 275,873 254,271 137,996 101,573 -11.59%
PBT 500 -13,954 -21,221 12,932 34,304 16,706 15,517 -43.57%
Tax 324 -80 -640 -389 -5,519 -3,251 -4,185 -
NP 824 -14,034 -21,861 12,543 28,785 13,455 11,332 -35.38%
-
NP to SH 824 -14,034 -21,861 12,543 28,785 13,455 11,332 -35.38%
-
Tax Rate -64.80% - - 3.01% 16.09% 19.46% 26.97% -
Total Cost 47,636 34,739 137,650 263,330 225,486 124,541 90,241 -10.09%
-
Net Worth 160,214 160,723 173,200 186,895 170,652 148,761 138,994 2.39%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - 3,516 3,517 2,655 -
Div Payout % - - - - 12.22% 26.14% 23.44% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 160,214 160,723 173,200 186,895 170,652 148,761 138,994 2.39%
NOSH 180,002 180,002 175,660 175,918 175,839 175,882 177,062 0.27%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 1.70% -67.78% -18.88% 4.55% 11.32% 9.75% 11.16% -
ROE 0.51% -8.73% -12.62% 6.71% 16.87% 9.04% 8.15% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 27.60 11.79 65.92 156.82 144.60 78.46 57.37 -11.47%
EPS 0.47 -7.99 -12.45 7.13 16.37 7.65 6.40 -35.27%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 1.50 -
NAPS 0.9124 0.9153 0.986 1.0624 0.9705 0.8458 0.785 2.53%
Adjusted Per Share Value based on latest NOSH - 175,503
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 26.92 11.50 64.33 153.26 141.26 76.66 56.43 -11.60%
EPS 0.46 -7.80 -12.14 6.97 15.99 7.47 6.30 -35.33%
DPS 0.00 0.00 0.00 0.00 1.95 1.95 1.48 -
NAPS 0.8901 0.8929 0.9622 1.0383 0.9481 0.8264 0.7722 2.39%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.275 0.34 0.37 0.63 1.35 0.50 0.36 -
P/RPS 1.00 2.88 0.56 0.40 0.93 0.64 0.63 8.00%
P/EPS 58.60 -4.25 -2.97 8.84 8.25 6.54 5.63 47.73%
EY 1.71 -23.51 -33.64 11.32 12.13 15.30 17.78 -32.30%
DY 0.00 0.00 0.00 0.00 1.48 4.00 4.17 -
P/NAPS 0.30 0.37 0.38 0.59 1.39 0.59 0.46 -6.87%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 01/08/18 20/07/17 27/07/16 28/07/15 17/07/14 24/07/13 25/07/12 -
Price 0.265 0.305 0.335 0.605 1.59 0.66 0.40 -
P/RPS 0.96 2.59 0.51 0.39 1.10 0.84 0.70 5.40%
P/EPS 56.47 -3.82 -2.69 8.49 9.71 8.63 6.25 44.29%
EY 1.77 -26.20 -37.15 11.79 10.30 11.59 16.00 -30.70%
DY 0.00 0.00 0.00 0.00 1.26 3.03 3.75 -
P/NAPS 0.29 0.33 0.34 0.57 1.64 0.78 0.51 -8.97%

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