[TAS] YoY Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 7.04%
YoY- -60.85%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 18,859 128,832 128,832 201,972 192,976 89,612 68,156 -22.64%
PBT 904 -935 -935 11,309 31,962 13,428 6,338 -32.24%
Tax -249 -2,127 -2,127 -1,031 -5,709 -3,052 -2,124 -34.85%
NP 655 -3,062 -3,062 10,278 26,253 10,376 4,214 -31.07%
-
NP to SH 655 -3,062 -3,062 10,278 26,253 10,376 4,214 -31.07%
-
Tax Rate 27.54% - - 9.12% 17.86% 22.73% 33.51% -
Total Cost 18,204 131,894 131,894 191,694 166,723 79,236 63,942 -22.20%
-
Net Worth 176,036 0 194,173 183,879 171,690 145,826 132,439 5.85%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - 3,516 - - -
Div Payout % - - - - 13.40% - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 176,036 0 194,173 183,879 171,690 145,826 132,439 5.85%
NOSH 180,002 175,977 175,977 175,692 175,840 175,864 177,058 0.33%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 3.47% -2.38% -2.38% 5.09% 13.60% 11.58% 6.18% -
ROE 0.37% 0.00% -1.58% 5.59% 15.29% 7.12% 3.18% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 10.74 73.21 73.21 114.96 109.74 50.96 38.49 -22.51%
EPS 0.37 -1.74 -1.74 5.85 14.93 5.90 2.38 -31.06%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0025 0.00 1.1034 1.0466 0.9764 0.8292 0.748 6.02%
Adjusted Per Share Value based on latest NOSH - 177,894
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 10.48 71.57 71.57 112.21 107.21 49.78 37.86 -22.64%
EPS 0.36 -1.70 -1.70 5.71 14.58 5.76 2.34 -31.21%
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.978 0.00 1.0787 1.0215 0.9538 0.8101 0.7358 5.85%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.335 0.505 0.485 0.755 1.21 0.36 0.38 -
P/RPS 3.12 0.69 0.66 0.66 1.10 0.71 0.99 25.79%
P/EPS 89.81 -29.02 -27.87 12.91 8.10 6.10 15.97 41.22%
EY 1.11 -3.45 -3.59 7.75 12.34 16.39 6.26 -29.23%
DY 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.33 0.00 0.44 0.72 1.24 0.43 0.51 -8.33%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 20/04/17 - 20/04/16 23/04/15 24/04/14 15/04/13 27/04/12 -
Price 0.325 0.00 0.42 0.74 1.46 0.375 0.34 -
P/RPS 3.03 0.00 0.57 0.64 1.33 0.74 0.88 28.03%
P/EPS 87.13 0.00 -24.14 12.65 9.78 6.36 14.29 43.52%
EY 1.15 0.00 -4.14 7.91 10.23 15.73 7.00 -30.30%
DY 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.32 0.00 0.38 0.71 1.50 0.45 0.45 -6.58%

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