[TAS] YoY TTM Result on 31-May-2021 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 102.77%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 72,332 36,126 57,500 34,903 16,182 36,880 48,459 6.89%
PBT 12,739 16,830 -799 2,844 -75,221 5,344 499 71.51%
Tax -3,131 -1,554 -711 -944 -24 -1,356 324 -
NP 9,608 15,276 -1,510 1,900 -75,245 3,988 823 50.56%
-
NP to SH 9,608 15,276 -1,510 1,900 -75,245 3,988 823 50.56%
-
Tax Rate 24.58% 9.23% - 33.19% - 25.37% -64.93% -
Total Cost 62,724 20,850 59,010 33,003 91,427 32,892 47,636 4.68%
-
Net Worth 101,251 95,222 93,155 93,015 85,839 162,444 160,214 -7.35%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 3,577 - - - - - - -
Div Payout % 37.23% - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 101,251 95,222 93,155 93,015 85,839 162,444 160,214 -7.35%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 13.28% 42.29% -2.63% 5.44% -464.99% 10.81% 1.70% -
ROE 9.49% 16.04% -1.62% 2.04% -87.66% 2.45% 0.51% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 40.44 20.19 32.20 19.97 9.22 21.00 27.60 6.56%
EPS 5.37 8.54 -0.85 1.09 -42.89 2.27 0.47 50.02%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5661 0.5321 0.5217 0.5321 0.4893 0.9251 0.9124 -7.64%
Adjusted Per Share Value based on latest NOSH - 180,002
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 40.18 20.07 31.94 19.39 8.99 20.49 26.92 6.89%
EPS 5.34 8.49 -0.84 1.06 -41.80 2.22 0.46 50.41%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5625 0.529 0.5175 0.5167 0.4769 0.9025 0.8901 -7.35%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.73 0.20 0.22 0.37 0.24 0.235 0.275 -
P/RPS 1.81 0.99 0.68 1.85 2.60 1.12 1.00 10.38%
P/EPS 13.59 2.34 -26.02 34.04 -0.56 10.35 58.67 -21.61%
EY 7.36 42.68 -3.84 2.94 -178.71 9.66 1.70 27.63%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.38 0.42 0.70 0.49 0.25 0.30 27.49%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 25/07/24 27/07/23 28/07/22 27/08/21 30/07/20 29/07/19 01/08/18 -
Price 0.765 0.20 0.18 0.325 0.195 0.26 0.265 -
P/RPS 1.89 0.99 0.56 1.63 2.11 1.24 0.96 11.94%
P/EPS 14.24 2.34 -21.29 29.90 -0.45 11.45 56.54 -20.51%
EY 7.02 42.68 -4.70 3.34 -219.95 8.74 1.77 25.78%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.38 0.35 0.61 0.40 0.28 0.29 29.18%

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