[TAS] YoY Quarter Result on 31-May-2012 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 899.58%
YoY- 176.93%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 73,902 61,295 48,385 33,416 39,793 34,744 0 -
PBT 1,623 2,342 3,279 9,178 3,308 704 0 -
Tax 641 190 -199 -2,061 -738 -317 0 -
NP 2,264 2,532 3,080 7,117 2,570 387 0 -
-
NP to SH 2,264 2,532 3,080 7,117 2,570 387 0 -
-
Tax Rate -39.49% -8.11% 6.07% 22.46% 22.31% 45.03% - -
Total Cost 71,638 58,763 45,305 26,299 37,223 34,357 0 -
-
Net Worth 186,455 170,646 148,860 138,976 131,734 134,583 12,061 57.80%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - 3,519 2,655 - 36 - -
Div Payout % - - 114.29% 37.31% - 9.52% - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 186,455 170,646 148,860 138,976 131,734 134,583 12,061 57.80%
NOSH 175,503 175,833 175,999 177,039 179,720 184,285 21,800 41.54%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 3.06% 4.13% 6.37% 21.30% 6.46% 1.11% 0.00% -
ROE 1.21% 1.48% 2.07% 5.12% 1.95% 0.29% 0.00% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 42.11 34.86 27.49 18.87 22.14 18.85 0.00 -
EPS 1.29 1.44 1.75 4.02 1.43 0.21 0.00 -
DPS 0.00 0.00 2.00 1.50 0.00 0.02 0.00 -
NAPS 1.0624 0.9705 0.8458 0.785 0.733 0.7303 0.5533 11.48%
Adjusted Per Share Value based on latest NOSH - 177,039
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 41.06 34.05 26.88 18.56 22.11 19.30 0.00 -
EPS 1.26 1.41 1.71 3.95 1.43 0.21 0.00 -
DPS 0.00 0.00 1.96 1.48 0.00 0.02 0.00 -
NAPS 1.0359 0.948 0.827 0.7721 0.7319 0.7477 0.067 57.80%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 - -
Price 0.63 1.35 0.50 0.36 0.40 0.50 0.00 -
P/RPS 1.50 3.87 1.82 1.91 1.81 2.65 0.00 -
P/EPS 48.84 93.75 28.57 8.96 27.97 238.10 0.00 -
EY 2.05 1.07 3.50 11.17 3.57 0.42 0.00 -
DY 0.00 0.00 4.00 4.17 0.00 0.04 0.00 -
P/NAPS 0.59 1.39 0.59 0.46 0.55 0.68 0.00 -
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 28/07/15 17/07/14 24/07/13 25/07/12 29/07/11 29/07/10 - -
Price 0.605 1.59 0.66 0.40 0.40 0.58 0.00 -
P/RPS 1.44 4.56 2.40 2.12 1.81 3.08 0.00 -
P/EPS 46.90 110.42 37.71 9.95 27.97 276.19 0.00 -
EY 2.13 0.91 2.65 10.05 3.57 0.36 0.00 -
DY 0.00 0.00 3.03 3.75 0.00 0.03 0.00 -
P/NAPS 0.57 1.64 0.78 0.51 0.55 0.79 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