[TAS] YoY TTM Result on 28-Feb-2021 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 12.93%
YoY- -2155.91%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Revenue 86,079 52,898 34,543 24,490 17,896 17,896 52,404 10.42%
PBT 30,929 1,353 -598 -68,413 -2,153 -2,153 1,994 72.92%
Tax -4,719 -483 -1,014 -99 -884 -884 -288 74.83%
NP 26,210 870 -1,612 -68,512 -3,037 -3,037 1,706 72.59%
-
NP to SH 26,210 870 -1,612 -68,512 -3,037 -3,037 1,706 72.59%
-
Tax Rate 15.26% 35.70% - - - - 14.44% -
Total Cost 59,869 52,028 36,155 93,002 20,933 20,933 50,698 3.37%
-
Net Worth 103,934 91,178 90,183 92,172 156,421 0 159,266 -8.17%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Div 1,788 - - - - - - -
Div Payout % 6.82% - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Net Worth 103,934 91,178 90,183 92,172 156,421 0 159,266 -8.17%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
NP Margin 30.45% 1.64% -4.67% -279.76% -16.97% -16.97% 3.26% -
ROE 25.22% 0.95% -1.79% -74.33% -1.94% 0.00% 1.07% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 48.13 29.56 19.76 13.96 10.19 10.20 29.84 10.02%
EPS 14.65 0.49 -0.92 -39.05 -1.73 -1.73 0.97 72.01%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5811 0.5095 0.5159 0.5254 0.8908 0.00 0.907 -8.51%
Adjusted Per Share Value based on latest NOSH - 180,002
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 47.82 29.39 19.19 13.61 9.94 9.94 29.11 10.42%
EPS 14.56 0.48 -0.90 -38.06 -1.69 -1.69 0.95 72.51%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5774 0.5065 0.501 0.5121 0.869 0.00 0.8848 -8.17%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 -
Price 0.605 0.22 0.24 0.24 0.26 0.26 0.24 -
P/RPS 1.26 0.74 1.21 1.72 2.55 2.55 0.80 9.49%
P/EPS 4.13 45.25 -26.03 -0.61 -15.03 -15.02 24.70 -30.04%
EY 24.22 2.21 -3.84 -162.72 -6.65 -6.66 4.05 42.94%
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.43 0.47 0.46 0.29 0.00 0.26 31.91%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 25/04/24 17/04/23 21/04/22 22/04/21 23/06/20 - 16/04/19 -
Price 0.675 0.205 0.235 0.27 0.235 0.00 0.285 -
P/RPS 1.40 0.69 1.19 1.93 2.31 0.00 0.95 8.05%
P/EPS 4.61 42.17 -25.48 -0.69 -13.59 0.00 29.33 -30.90%
EY 21.71 2.37 -3.92 -144.64 -7.36 0.00 3.41 44.74%
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.40 0.46 0.51 0.26 0.00 0.31 30.16%

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