[TAS] QoQ Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -58.45%
YoY- -87.32%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 70,692 119,735 106,589 94,762 90,632 139,912 140,222 -36.57%
PBT 6,264 5,324 2,688 3,286 5,860 11,362 14,210 -41.99%
Tax -1,160 -1,445 -942 -1,476 -1,504 -3,040 -3,630 -53.16%
NP 5,104 3,879 1,745 1,810 4,356 8,322 10,580 -38.40%
-
NP to SH 5,104 3,879 1,745 1,810 4,356 8,332 10,580 -38.40%
-
Tax Rate 18.52% 27.14% 35.04% 44.92% 25.67% 26.76% 25.55% -
Total Cost 65,588 115,856 104,844 92,952 86,276 131,590 129,642 -36.42%
-
Net Worth 129,708 132,246 128,748 129,487 133,656 119,310 114,648 8.55%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - 32 - -
Div Payout % - - - - - 0.39% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 129,708 132,246 128,748 129,487 133,656 119,310 114,648 8.55%
NOSH 177,222 180,418 179,315 181,000 181,499 163,372 157,440 8.18%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 7.22% 3.24% 1.64% 1.91% 4.81% 5.95% 7.55% -
ROE 3.93% 2.93% 1.36% 1.40% 3.26% 6.98% 9.23% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 39.89 66.37 59.44 52.35 49.93 85.64 89.06 -41.37%
EPS 2.88 2.15 0.97 1.00 2.40 5.10 6.72 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.7319 0.733 0.718 0.7154 0.7364 0.7303 0.7282 0.33%
Adjusted Per Share Value based on latest NOSH - 183,999
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 39.27 66.52 59.22 52.64 50.35 77.73 77.90 -36.58%
EPS 2.84 2.15 0.97 1.01 2.42 4.63 5.88 -38.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.7206 0.7347 0.7153 0.7194 0.7425 0.6628 0.6369 8.55%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.37 0.40 0.49 0.50 0.52 0.50 0.66 -
P/RPS 0.93 0.60 0.82 0.96 1.04 0.58 0.74 16.40%
P/EPS 12.85 18.60 50.34 50.00 21.67 9.80 9.82 19.57%
EY 7.78 5.38 1.99 2.00 4.62 10.20 10.18 -16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.51 0.55 0.68 0.70 0.71 0.68 0.91 -31.95%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 29/07/11 26/04/11 26/01/11 25/10/10 29/07/10 27/04/10 -
Price 0.37 0.40 0.47 0.54 0.56 0.58 0.62 -
P/RPS 0.93 0.60 0.79 1.03 1.12 0.68 0.70 20.79%
P/EPS 12.85 18.60 48.29 54.00 23.33 11.37 9.23 24.60%
EY 7.78 5.38 2.07 1.85 4.29 8.79 10.84 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.51 0.55 0.65 0.75 0.76 0.79 0.85 -28.79%

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