[TAS] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -37.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 90,632 139,912 140,222 165,940 176,976 54,917 0 -
PBT 5,860 11,362 14,210 19,098 30,820 6,936 0 -
Tax -1,504 -3,040 -3,630 -4,822 -7,800 -1,440 0 -
NP 4,356 8,322 10,580 14,276 23,020 5,496 0 -
-
NP to SH 4,356 8,332 10,580 14,276 23,020 5,496 0 -
-
Tax Rate 25.67% 26.76% 25.55% 25.25% 25.31% 20.76% - -
Total Cost 86,276 131,590 129,642 151,664 153,956 49,421 0 -
-
Net Worth 133,656 119,310 114,648 105,855 81,406 9,214 0 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 32 - - - - - -
Div Payout % - 0.39% - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 133,656 119,310 114,648 105,855 81,406 9,214 0 -
NOSH 181,499 163,372 157,440 146,270 113,064 16,654 21,773 309.53%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 4.81% 5.95% 7.55% 8.60% 13.01% 10.01% 0.00% -
ROE 3.26% 6.98% 9.23% 13.49% 28.28% 59.64% 0.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 49.93 85.64 89.06 113.45 156.53 329.74 0.00 -
EPS 2.40 5.10 6.72 9.76 20.36 33.00 0.00 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7364 0.7303 0.7282 0.7237 0.72 0.5533 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,610
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 50.35 77.73 77.90 92.19 98.32 30.51 0.00 -
EPS 2.42 4.63 5.88 7.93 12.79 3.05 0.00 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7425 0.6628 0.6369 0.5881 0.4523 0.0512 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 - - -
Price 0.52 0.50 0.66 0.73 0.87 0.00 0.00 -
P/RPS 1.04 0.58 0.74 0.64 0.56 0.00 0.00 -
P/EPS 21.67 9.80 9.82 7.48 4.27 0.00 0.00 -
EY 4.62 10.20 10.18 13.37 23.40 0.00 0.00 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.91 1.01 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 25/10/10 29/07/10 27/04/10 26/01/10 19/10/09 - - -
Price 0.56 0.58 0.62 0.69 0.81 0.00 0.00 -
P/RPS 1.12 0.68 0.70 0.61 0.52 0.00 0.00 -
P/EPS 23.33 11.37 9.23 7.07 3.98 0.00 0.00 -
EY 4.29 8.79 10.84 14.14 25.14 0.00 0.00 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.85 0.95 1.13 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