[TAS] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
Revenue 165,940 176,976 54,917 0 0 96,562 89,180 6.62%
PBT 19,098 30,820 6,936 0 0 13,844 11,644 5.24%
Tax -4,822 -7,800 -1,440 0 0 -4,220 -3,732 2.68%
NP 14,276 23,020 5,496 0 0 9,624 7,912 6.29%
-
NP to SH 14,276 23,020 5,496 0 0 9,624 7,912 6.29%
-
Tax Rate 25.25% 25.31% 20.76% - - 30.48% 32.05% -
Total Cost 151,664 153,956 49,421 0 0 86,938 81,268 6.66%
-
Net Worth 105,855 81,406 9,214 0 0 81,651 78,685 3.11%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
Net Worth 105,855 81,406 9,214 0 0 81,651 78,685 3.11%
NOSH 146,270 113,064 16,654 21,773 21,773 21,773 21,736 21.78%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
NP Margin 8.60% 13.01% 10.01% 0.00% 0.00% 9.97% 8.87% -
ROE 13.49% 28.28% 59.64% 0.00% 0.00% 11.79% 10.06% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
RPS 113.45 156.53 329.74 0.00 0.00 443.48 410.28 -12.44%
EPS 9.76 20.36 33.00 0.00 0.00 44.20 36.40 -12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7237 0.72 0.5533 0.00 0.00 3.75 3.62 -15.33%
Adjusted Per Share Value based on latest NOSH - 21,800
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
RPS 92.19 98.32 30.51 0.00 0.00 53.64 49.54 6.63%
EPS 7.93 12.79 3.05 0.00 0.00 5.35 4.40 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5881 0.4523 0.0512 0.00 0.00 0.4536 0.4371 3.11%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
Date 30/11/09 28/08/09 - - - - - -
Price 0.73 0.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.48 4.27 0.00 0.00 0.00 0.00 0.00 -
EY 13.37 23.40 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 31/03/00 CAGR
Date 26/01/10 19/10/09 - - - 23/08/00 16/05/00 -
Price 0.69 0.81 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.61 0.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.07 3.98 0.00 0.00 0.00 0.00 0.00 -
EY 14.14 25.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.13 0.00 0.00 0.00 0.00 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