[TAS] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -25.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 94,762 90,632 139,912 140,222 165,940 176,976 54,917 43.81%
PBT 3,286 5,860 11,362 14,210 19,098 30,820 6,936 -39.20%
Tax -1,476 -1,504 -3,040 -3,630 -4,822 -7,800 -1,440 1.65%
NP 1,810 4,356 8,322 10,580 14,276 23,020 5,496 -52.27%
-
NP to SH 1,810 4,356 8,332 10,580 14,276 23,020 5,496 -52.27%
-
Tax Rate 44.92% 25.67% 26.76% 25.55% 25.25% 25.31% 20.76% -
Total Cost 92,952 86,276 131,590 129,642 151,664 153,956 49,421 52.31%
-
Net Worth 129,487 133,656 119,310 114,648 105,855 81,406 9,214 481.41%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 32 - - - - -
Div Payout % - - 0.39% - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 129,487 133,656 119,310 114,648 105,855 81,406 9,214 481.41%
NOSH 181,000 181,499 163,372 157,440 146,270 113,064 16,654 389.94%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.91% 4.81% 5.95% 7.55% 8.60% 13.01% 10.01% -
ROE 1.40% 3.26% 6.98% 9.23% 13.49% 28.28% 59.64% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 52.35 49.93 85.64 89.06 113.45 156.53 329.74 -70.64%
EPS 1.00 2.40 5.10 6.72 9.76 20.36 33.00 -90.25%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7154 0.7364 0.7303 0.7282 0.7237 0.72 0.5533 18.66%
Adjusted Per Share Value based on latest NOSH - 181,136
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 52.64 50.35 77.73 77.90 92.19 98.32 30.51 43.80%
EPS 1.01 2.42 4.63 5.88 7.93 12.79 3.05 -52.10%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.7425 0.6628 0.6369 0.5881 0.4523 0.0512 481.34%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 - -
Price 0.50 0.52 0.50 0.66 0.73 0.87 0.00 -
P/RPS 0.96 1.04 0.58 0.74 0.64 0.56 0.00 -
P/EPS 50.00 21.67 9.80 9.82 7.48 4.27 0.00 -
EY 2.00 4.62 10.20 10.18 13.37 23.40 0.00 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.68 0.91 1.01 1.21 0.00 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 25/10/10 29/07/10 27/04/10 26/01/10 19/10/09 - -
Price 0.54 0.56 0.58 0.62 0.69 0.81 0.00 -
P/RPS 1.03 1.12 0.68 0.70 0.61 0.52 0.00 -
P/EPS 54.00 23.33 11.37 9.23 7.07 3.98 0.00 -
EY 1.85 4.29 8.79 10.84 14.14 25.14 0.00 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.79 0.85 0.95 1.13 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