[TAS] YoY TTM Result on 31-Aug-2021 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- 85.58%
YoY- 104.56%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 111,806 38,286 51,250 40,644 12,531 34,733 47,012 15.51%
PBT 20,599 17,676 -1,928 4,763 -77,469 4,886 -764 -
Tax -4,932 -1,733 -240 -1,237 123 -1,465 303 -
NP 15,667 15,943 -2,168 3,526 -77,346 3,421 -461 -
-
NP to SH 15,667 15,943 -2,168 3,526 -77,346 3,421 -461 -
-
Tax Rate 23.94% 9.80% - 25.97% - 29.98% - -
Total Cost 96,139 22,343 53,418 37,118 89,877 31,312 47,473 12.46%
-
Net Worth 107,279 95,134 90,935 92,910 87,593 162,866 159,301 -6.37%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 3,577 - - - - - - -
Div Payout % 22.83% - - - - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 107,279 95,134 90,935 92,910 87,593 162,866 159,301 -6.37%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 14.01% 41.64% -4.23% 8.68% -617.24% 9.85% -0.98% -
ROE 14.60% 16.76% -2.38% 3.80% -88.30% 2.10% -0.29% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 62.51 21.41 29.16 23.25 7.14 19.78 26.77 15.16%
EPS 8.76 8.91 -1.23 2.02 -44.09 1.95 -0.26 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5319 0.5174 0.5315 0.4993 0.9275 0.9072 -6.65%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 62.11 21.27 28.47 22.58 6.96 19.30 26.12 15.51%
EPS 8.70 8.86 -1.20 1.96 -42.97 1.90 -0.26 -
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.596 0.5285 0.5052 0.5162 0.4866 0.9048 0.885 -6.37%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.645 0.31 0.185 0.30 0.21 0.25 0.26 -
P/RPS 1.03 1.45 0.63 1.29 2.94 1.26 0.97 1.00%
P/EPS 7.36 3.48 -15.00 14.87 -0.48 12.83 -99.04 -
EY 13.58 28.75 -6.67 6.72 -209.95 7.79 -1.01 -
DY 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.58 0.36 0.56 0.42 0.27 0.29 24.47%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/10/24 26/10/23 27/10/22 27/10/21 22/10/20 24/10/19 25/10/18 -
Price 0.70 0.38 0.19 0.295 0.19 0.275 0.27 -
P/RPS 1.12 1.78 0.65 1.27 2.66 1.39 1.01 1.73%
P/EPS 7.99 4.26 -15.40 14.63 -0.43 14.12 -102.84 -
EY 12.51 23.46 -6.49 6.84 -232.05 7.08 -0.97 -
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.71 0.37 0.56 0.38 0.30 0.30 25.43%

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