[TAS] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
17-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 85.15%
YoY- 208.23%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 5,169 111,848 127,599 78,686 48,491 49,251 47,381 -30.85%
PBT -556 12,424 10,731 19,681 7,314 4,741 1,643 -
Tax -86 -2,028 -1,129 -3,884 -2,189 -1,238 -738 -30.08%
NP -642 10,396 9,602 15,797 5,125 3,503 905 -
-
NP to SH -642 10,396 9,602 15,797 5,125 3,503 905 -
-
Tax Rate - 16.32% 10.52% 19.73% 29.93% 26.11% 44.92% -
Total Cost 5,811 101,452 117,997 62,889 43,366 45,748 46,476 -29.26%
-
Net Worth 174,490 208,359 181,365 161,259 140,911 131,610 129,487 5.09%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 174,490 208,359 181,365 161,259 140,911 131,610 129,487 5.09%
NOSH 180,002 175,608 175,860 175,913 176,116 176,919 181,000 -0.09%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -12.42% 9.29% 7.53% 20.08% 10.57% 7.11% 1.91% -
ROE -0.37% 4.99% 5.29% 9.80% 3.64% 2.66% 0.70% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 2.94 63.69 72.56 44.73 27.53 27.84 26.18 -30.51%
EPS -0.37 5.92 5.46 8.98 2.91 1.98 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9937 1.1865 1.0313 0.9167 0.8001 0.7439 0.7154 5.62%
Adjusted Per Share Value based on latest NOSH - 175,907
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 2.87 62.14 70.89 43.71 26.94 27.36 26.32 -30.85%
EPS -0.36 5.78 5.33 8.78 2.85 1.95 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9694 1.1575 1.0076 0.8959 0.7828 0.7312 0.7194 5.09%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.255 0.69 0.91 1.13 0.43 0.38 0.50 -
P/RPS 8.66 1.08 1.25 2.53 1.56 1.37 1.91 28.62%
P/EPS -69.75 11.66 16.67 12.58 14.78 19.19 100.00 -
EY -1.43 8.58 6.00 7.95 6.77 5.21 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.58 0.88 1.23 0.54 0.51 0.70 -15.20%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 22/01/16 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 -
Price 0.325 0.68 0.745 1.21 0.415 0.41 0.54 -
P/RPS 11.04 1.07 1.03 2.71 1.51 1.47 2.06 32.25%
P/EPS -88.89 11.49 13.64 13.47 14.26 20.71 108.00 -
EY -1.12 8.71 7.33 7.42 7.01 4.83 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.57 0.72 1.32 0.52 0.55 0.75 -12.77%

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