[TAS] YoY TTM 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- 25.13%

YoY- 86.25%

Quarter Report

TAS-2nd Quarter Announcement-30.11.2013.pdf

Latest QR

Upcoming QR

TAS's Result

TAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	9,111	260,122	303,184	168,191	100,812	121,605	104,322	-33.36%
YoY %	-96.50%	-14.20%	80.26%	66.84%	-17.10%	16.57%	-	-
Horiz. %	8.73%	249.35%	290.62%	161.22%	96.64%	116.57%	100.00%	-
PBT	-34,200	14,625	25,352	29,074	18,089	8,423	3,461	-
YoY %	-333.85%	-42.31%	-12.80%	60.73%	114.76%	143.37%	-	-
Horiz. %	-988.15%	422.57%	732.51%	840.05%	522.65%	243.37%	100.00%	-
Tax	1,302	-1,288	-2,763	-4,947	-5,135	-1,946	-1,372	-
YoY %	201.09%	53.38%	44.15%	3.66%	-163.87%	-41.84%	-	-
Horiz. %	-94.90%	93.88%	201.38%	360.57%	374.27%	141.84%	100.00%	-
NP	-32,898	13,337	22,589	24,127	12,954	6,477	2,089	-
YoY %	-346.67%	-40.96%	-6.37%	86.25%	100.00%	210.05%	-	-
Horiz. %	-1,574.82%	638.44%	1,081.33%	1,154.95%	620.11%	310.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-32,898	13,337	22,589	24,127	12,954	6,477	2,089	-
YoY %	-346.67%	-40.96%	-6.37%	86.25%	100.00%	210.05%	-	-
Horiz. %	-1,574.82%	638.44%	1,081.33%	1,154.95%	620.11%	310.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	8.81%	10.90%	17.02%	28.39%	23.10%	39.64%	-
YoY %	-	-19.17%	-35.96%	-40.05%	22.90%	-41.73%	-	-
Horiz. %	-	22.23%	27.50%	42.94%	71.62%	58.27%	100.00%	-
Total Cost	42,009	246,785	280,595	144,064	87,858	115,128	102,233	-13.76%
YoY %	-82.98%	-12.05%	94.77%	63.97%	-23.69%	12.61%	-	-
Horiz. %	41.09%	241.39%	274.47%	140.92%	85.94%	112.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,490	208,199	181,395	161,254	140,307	131,481	131,633	4.80%
YoY %	-16.19%	14.78%	12.49%	14.93%	6.71%	-0.12%	-	-
Horiz. %	132.56%	158.17%	137.80%	122.50%	106.59%	99.88%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	-	-	3,514	3,519	2,655	-	-	-
YoY %	-	-	-0.14%	32.54%	0.00%	-	-	-
Horiz. %	-	-	132.35%	132.54%	100.00%	-	-	-
Div Payout %	-	-	15.56%	14.59%	20.50%	-	-	-
YoY %	-	-	6.65%	-28.83%	0.00%	-	-	-
Horiz. %	-	-	75.90%	71.17%	100.00%	-	-	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	174,490	208,199	181,395	161,254	140,307	131,481	131,633	4.80%
YoY %	-16.19%	14.78%	12.49%	14.93%	6.71%	-0.12%	-	-
Horiz. %	132.56%	158.17%	137.80%	122.50%	106.59%	99.88%	100.00%	-
NOSH	175,597	175,473	175,889	175,907	175,362	176,746	183,999	-0.77%
YoY %	0.07%	-0.24%	-0.01%	0.31%	-0.78%	-3.94%	-	-
Horiz. %	95.43%	95.37%	95.59%	95.60%	95.31%	96.06%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	-361.08%	5.13%	7.45%	14.35%	12.85%	5.33%	2.00%	-
YoY %	-7,138.60%	-31.14%	-48.08%	11.67%	141.09%	166.50%	-	-
Horiz. %	-18,054.00%	256.50%	372.50%	717.50%	642.50%	266.50%	100.00%	-
ROE	-18.85%	6.41%	12.45%	14.96%	9.23%	4.93%	1.59%	-
YoY %	-394.07%	-48.51%	-16.78%	62.08%	87.22%	210.06%	-	-
Horiz. %	-1,185.53%	403.14%	783.02%	940.88%	580.50%	310.06%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	5.19	148.24	172.37	95.61	57.49	68.80	56.70	-32.84%
YoY %	-96.50%	-14.00%	80.28%	66.31%	-16.44%	21.34%	-	-
Horiz. %	9.15%	261.45%	304.00%	168.62%	101.39%	121.34%	100.00%	-
EPS	-18.73	7.60	12.84	13.72	7.39	3.66	1.14	-
YoY %	-346.45%	-40.81%	-6.41%	85.66%	101.91%	221.05%	-	-
Horiz. %	-1,642.98%	666.67%	1,126.32%	1,203.51%	648.25%	321.05%	100.00%	-
DPS	0.00	0.00	2.00	2.00	1.50	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	133.33%	133.33%	100.00%	-	-	-
NAPS	0.9937	1.1865	1.0313	0.9167	0.8001	0.7439	0.7154	5.62%
YoY %	-16.25%	15.05%	12.50%	14.57%	7.55%	3.98%	-	-
Horiz. %	138.90%	165.85%	144.16%	128.14%	111.84%	103.98%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 175,907
RPS	5.06	144.51	168.43	93.44	56.01	67.56	57.96	-33.37%
YoY %	-96.50%	-14.20%	80.25%	66.83%	-17.10%	16.56%	-	-
Horiz. %	8.73%	249.33%	290.60%	161.21%	96.64%	116.56%	100.00%	-
EPS	-18.28	7.41	12.55	13.40	7.20	3.60	1.16	-
YoY %	-346.69%	-40.96%	-6.34%	86.11%	100.00%	210.34%	-	-
Horiz. %	-1,575.86%	638.79%	1,081.90%	1,155.17%	620.69%	310.34%	100.00%	-
DPS	0.00	0.00	1.95	1.96	1.48	0.00	0.00	-
YoY %	0.00%	0.00%	-0.51%	32.43%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	131.76%	132.43%	100.00%	-	-	-
NAPS	0.9694	1.1567	1.0077	0.8959	0.7795	0.7304	0.7313	4.80%
YoY %	-16.19%	14.79%	12.48%	14.93%	6.72%	-0.12%	-	-
Horiz. %	132.56%	158.17%	137.80%	122.51%	106.59%	99.88%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
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	4.91	0.47	0.53	1.18	0.75	0.55	0.88	33.14%
YoY %	944.68%	-11.32%	-55.08%	57.33%	36.36%	-37.50%	-	-
Horiz. %	557.95%	53.41%	60.23%	134.09%	85.23%	62.50%	100.00%	-
P/EPS	-1.36	9.08	7.09	8.24	5.82	10.37	44.04	-
YoY %	-114.98%	28.07%	-13.96%	41.58%	-43.88%	-76.45%	-	-
Horiz. %	-3.09%	20.62%	16.10%	18.71%	13.22%	23.55%	100.00%	-
EY	-73.47	11.02	14.11	12.14	17.18	9.64	2.27	-
YoY %	-766.70%	-21.90%	16.23%	-29.34%	78.22%	324.67%	-	-
Horiz. %	-3,236.56%	485.46%	621.59%	534.80%	756.83%	424.67%	100.00%	-
DY	0.00	0.00	2.20	1.77	3.49	0.00	0.00	-
YoY %	0.00%	0.00%	24.29%	-49.28%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	63.04%	50.72%	100.00%	-	-	-
P/NAPS	0.26	0.58	0.88	1.23	0.54	0.51	0.70	-15.20%
YoY %	-55.17%	-34.09%	-28.46%	127.78%	5.88%	-27.14%	-	-
Horiz. %	37.14%	82.86%	125.71%	175.71%	77.14%	72.86%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
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	6.26	0.46	0.43	1.27	0.72	0.60	0.95	36.88%
YoY %	1,260.87%	6.98%	-66.14%	76.39%	20.00%	-36.84%	-	-
Horiz. %	658.95%	48.42%	45.26%	133.68%	75.79%	63.16%	100.00%	-
P/EPS	-1.73	8.95	5.80	8.82	5.62	11.19	47.56	-
YoY %	-119.33%	54.31%	-34.24%	56.94%	-49.78%	-76.47%	-	-
Horiz. %	-3.64%	18.82%	12.20%	18.54%	11.82%	23.53%	100.00%	-
EY	-57.65	11.18	17.24	11.34	17.80	8.94	2.10	-
YoY %	-615.65%	-35.15%	52.03%	-36.29%	99.11%	325.71%	-	-
Horiz. %	-2,745.24%	532.38%	820.95%	540.00%	847.62%	425.71%	100.00%	-
DY	0.00	0.00	2.68	1.65	3.61	0.00	0.00	-
YoY %	0.00%	0.00%	62.42%	-54.29%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	74.24%	45.71%	100.00%	-	-	-
P/NAPS	0.33	0.57	0.72	1.32	0.52	0.55	0.75	-12.77%
YoY %	-42.11%	-20.83%	-45.45%	153.85%	-5.45%	-26.67%	-	-
Horiz. %	44.00%	76.00%	96.00%	176.00%	69.33%	73.33%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos