[TAS] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
15-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 34.97%
YoY- 146.23%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 157,372 118,576 137,996 119,482 96,982 71,088 101,573 33.85%
PBT 39,362 40,872 16,706 17,904 14,628 14,880 15,517 85.89%
Tax -7,768 -6,744 -3,251 -4,069 -4,378 -4,060 -4,185 50.97%
NP 31,594 34,128 13,455 13,834 10,250 10,820 11,332 97.96%
-
NP to SH 31,594 34,128 13,455 13,834 10,250 10,820 11,332 97.96%
-
Tax Rate 19.73% 16.50% 19.46% 22.73% 29.93% 27.28% 26.97% -
Total Cost 125,778 84,448 124,541 105,648 86,732 60,268 90,241 24.75%
-
Net Worth 161,259 157,762 148,761 145,826 140,911 140,554 138,994 10.40%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,517 - - - 2,655 -
Div Payout % - - 26.14% - - - 23.44% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 161,259 157,762 148,761 145,826 140,911 140,554 138,994 10.40%
NOSH 175,913 175,917 175,882 175,864 176,116 175,649 177,062 -0.43%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 20.08% 28.78% 9.75% 11.58% 10.57% 15.22% 11.16% -
ROE 19.59% 21.63% 9.04% 9.49% 7.27% 7.70% 8.15% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 89.46 67.40 78.46 67.94 55.07 40.47 57.37 34.43%
EPS 17.96 19.40 7.65 7.87 5.82 6.16 6.40 98.82%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.9167 0.8968 0.8458 0.8292 0.8001 0.8002 0.785 10.88%
Adjusted Per Share Value based on latest NOSH - 176,174
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 87.43 65.87 76.66 66.38 53.88 39.49 56.43 33.86%
EPS 17.55 18.96 7.47 7.69 5.69 6.01 6.30 97.85%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.48 -
NAPS 0.8959 0.8765 0.8264 0.8101 0.7828 0.7809 0.7722 10.40%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.13 0.48 0.50 0.36 0.43 0.39 0.36 -
P/RPS 1.26 0.71 0.64 0.53 0.78 0.96 0.63 58.67%
P/EPS 6.29 2.47 6.54 4.58 7.39 6.33 5.63 7.66%
EY 15.89 40.42 15.30 21.85 13.53 15.79 17.78 -7.21%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.23 0.54 0.59 0.43 0.54 0.49 0.46 92.53%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 16/01/14 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 25/07/12 -
Price 1.21 0.96 0.66 0.375 0.415 0.48 0.40 -
P/RPS 1.35 1.42 0.84 0.55 0.75 1.19 0.70 54.87%
P/EPS 6.74 4.95 8.63 4.77 7.13 7.79 6.25 5.15%
EY 14.84 20.21 11.59 20.98 14.02 12.83 16.00 -4.88%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.75 -
P/NAPS 1.32 1.07 0.78 0.45 0.52 0.60 0.51 88.40%

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