[TAS] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -19.8%
YoY- 221.93%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 96,982 71,088 101,573 90,874 98,502 70,692 119,735 -13.07%
PBT 14,628 14,880 15,517 8,450 9,482 6,264 5,324 95.80%
Tax -4,378 -4,060 -4,185 -2,832 -2,476 -1,160 -1,445 108.95%
NP 10,250 10,820 11,332 5,618 7,006 5,104 3,879 90.79%
-
NP to SH 10,250 10,820 11,332 5,618 7,006 5,104 3,879 90.79%
-
Tax Rate 29.93% 27.28% 26.97% 33.51% 26.11% 18.52% 27.14% -
Total Cost 86,732 60,268 90,241 85,256 91,496 65,588 115,856 -17.50%
-
Net Worth 140,911 140,554 138,994 132,439 131,610 129,708 132,246 4.30%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 2,655 - - - - -
Div Payout % - - 23.44% - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 140,911 140,554 138,994 132,439 131,610 129,708 132,246 4.30%
NOSH 176,116 175,649 177,062 177,058 176,919 177,222 180,418 -1.59%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.57% 15.22% 11.16% 6.18% 7.11% 7.22% 3.24% -
ROE 7.27% 7.70% 8.15% 4.24% 5.32% 3.93% 2.93% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 55.07 40.47 57.37 51.32 55.68 39.89 66.37 -11.66%
EPS 5.82 6.16 6.40 3.17 3.96 2.88 2.15 93.88%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.8002 0.785 0.748 0.7439 0.7319 0.733 5.99%
Adjusted Per Share Value based on latest NOSH - 177,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 53.88 39.49 56.43 50.49 54.72 39.27 66.52 -13.07%
EPS 5.69 6.01 6.30 3.12 3.89 2.84 2.15 90.99%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 0.7828 0.7809 0.7722 0.7358 0.7312 0.7206 0.7347 4.30%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.43 0.39 0.36 0.38 0.38 0.37 0.40 -
P/RPS 0.78 0.96 0.63 0.74 0.68 0.93 0.60 19.05%
P/EPS 7.39 6.33 5.63 11.97 9.60 12.85 18.60 -45.86%
EY 13.53 15.79 17.78 8.35 10.42 7.78 5.38 84.62%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.46 0.51 0.51 0.51 0.55 -1.21%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 19/10/12 25/07/12 27/04/12 12/01/12 27/10/11 29/07/11 -
Price 0.415 0.48 0.40 0.34 0.41 0.37 0.40 -
P/RPS 0.75 1.19 0.70 0.66 0.74 0.93 0.60 15.99%
P/EPS 7.13 7.79 6.25 10.71 10.35 12.85 18.60 -47.13%
EY 14.02 12.83 16.00 9.33 9.66 7.78 5.38 89.03%
DY 0.00 0.00 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.51 0.45 0.55 0.51 0.55 -3.66%

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