[TAS] YoY TTM 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- 67.02%
YoY- 192.14%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 275,873 254,271 137,996 101,572 119,735 139,911 25,986 48.22%
PBT 12,931 34,303 16,706 15,517 5,330 11,363 4,011 21.53%
Tax -389 -5,519 -3,251 -4,185 -1,451 -3,040 -1,177 -16.84%
NP 12,542 28,784 13,455 11,332 3,879 8,323 2,834 28.11%
-
NP to SH 12,542 28,784 13,455 11,332 3,879 8,323 2,834 28.11%
-
Tax Rate 3.01% 16.09% 19.46% 26.97% 27.22% 26.75% 29.34% -
Total Cost 263,331 225,487 124,541 90,240 115,856 131,588 23,152 49.93%
-
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 - 3,514 3,519 2,655 - - - -
Div Payout % - 12.21% 26.16% 23.43% - - - -
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 4.55% 11.32% 9.75% 11.16% 3.24% 5.95% 10.91% -
ROE 6.73% 16.87% 9.04% 8.15% 2.94% 6.18% 23.50% -
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 157.19 144.61 78.41 57.37 66.62 75.92 119.20 4.71%
EPS 7.15 16.37 7.64 6.40 2.16 4.52 13.00 -9.47%
DPS 0.00 2.00 2.00 1.50 0.00 0.00 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 153.26 141.26 76.66 56.43 66.52 77.73 14.44 48.21%
EPS 6.97 15.99 7.47 6.30 2.15 4.62 1.57 28.18%
DPS 0.00 1.95 1.96 1.48 0.00 0.00 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 0.40 0.93 0.64 0.63 0.60 0.66 0.00 -
P/EPS 8.82 8.25 6.54 5.62 18.53 11.07 0.00 -
EY 11.34 12.13 15.29 17.78 5.40 9.03 0.00 -
DY 0.00 1.48 4.00 4.17 0.00 0.00 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 0.38 1.10 0.84 0.70 0.60 0.76 0.00 -
P/EPS 8.47 9.71 8.63 6.25 18.53 12.84 0.00 -
EY 11.81 10.30 11.58 16.00 5.40 7.79 0.00 -
DY 0.00 1.26 3.03 3.75 0.00 0.00 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