[TAS] YoY Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 19.08%
YoY- 8.27%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 24,747 22,136 5,169 111,848 127,599 78,686 48,491 -10.60%
PBT 2,651 870 -556 12,424 10,731 19,681 7,314 -15.55%
Tax -417 -197 -86 -2,028 -1,129 -3,884 -2,189 -24.13%
NP 2,234 673 -642 10,396 9,602 15,797 5,125 -12.91%
-
NP to SH 2,234 673 -642 10,396 9,602 15,797 5,125 -12.91%
-
Tax Rate 15.73% 22.64% - 16.32% 10.52% 19.73% 29.93% -
Total Cost 22,513 21,463 5,811 101,452 117,997 62,889 43,366 -10.34%
-
Net Worth 160,759 160,425 174,490 208,359 181,365 161,259 140,911 2.21%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 160,759 160,425 174,490 208,359 181,365 161,259 140,911 2.21%
NOSH 180,002 180,002 180,002 175,608 175,860 175,913 176,116 0.36%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 9.03% 3.04% -12.42% 9.29% 7.53% 20.08% 10.57% -
ROE 1.39% 0.42% -0.37% 4.99% 5.29% 9.80% 3.64% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 14.09 12.61 2.94 63.69 72.56 44.73 27.53 -10.55%
EPS 1.27 0.38 -0.37 5.92 5.46 8.98 2.91 -12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9155 0.9136 0.9937 1.1865 1.0313 0.9167 0.8001 2.26%
Adjusted Per Share Value based on latest NOSH - 175,473
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 13.75 12.30 2.87 62.14 70.89 43.71 26.94 -10.59%
EPS 1.24 0.37 -0.36 5.78 5.33 8.78 2.85 -12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8931 0.8912 0.9694 1.1575 1.0076 0.8959 0.7828 2.22%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.22 0.32 0.255 0.69 0.91 1.13 0.43 -
P/RPS 1.56 2.54 8.66 1.08 1.25 2.53 1.56 0.00%
P/EPS 17.29 83.49 -69.75 11.66 16.67 12.58 14.78 2.64%
EY 5.78 1.20 -1.43 8.58 6.00 7.95 6.77 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.26 0.58 0.88 1.23 0.54 -12.63%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/01/19 24/01/18 19/01/17 22/01/16 16/01/15 16/01/14 23/01/13 -
Price 0.215 0.335 0.325 0.68 0.745 1.21 0.415 -
P/RPS 1.53 2.66 11.04 1.07 1.03 2.71 1.51 0.21%
P/EPS 16.90 87.41 -88.89 11.49 13.64 13.47 14.26 2.87%
EY 5.92 1.14 -1.12 8.71 7.33 7.42 7.01 -2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.37 0.33 0.57 0.72 1.32 0.52 -12.70%

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