[TAS] QoQ Annualized Quarter Result on 30-Nov-2019 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- -162.34%
YoY- -121.26%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 16,182 19,328 19,328 26,014 27,340 36,880 44,638 -55.45%
PBT -75,220 -7,806 -7,806 -552 2,264 5,345 2,189 -
Tax -24 -244 -244 -398 -740 -1,356 -873 -94.29%
NP -75,244 -8,050 -8,050 -950 1,524 3,989 1,316 -
-
NP to SH -75,244 -8,050 -8,050 -950 1,524 3,989 1,316 -
-
Tax Rate - - - - 32.69% 25.37% 39.88% -
Total Cost 91,426 27,378 27,378 26,964 25,816 32,891 43,322 81.34%
-
Net Worth 85,839 156,421 0 161,953 162,866 162,444 159,266 -38.89%
Dividend
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 85,839 156,421 0 161,953 162,866 162,444 159,266 -38.89%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin -464.99% -41.65% -41.65% -3.65% 5.57% 10.82% 2.95% -
ROE -87.66% -5.15% 0.00% -0.59% 0.94% 2.46% 0.83% -
Per Share
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 9.22 11.01 11.02 14.81 15.57 21.00 25.42 -55.43%
EPS -42.89 -4.59 -4.59 -0.54 0.88 2.27 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.8908 0.00 0.9223 0.9275 0.9251 0.907 -38.85%
Adjusted Per Share Value based on latest NOSH - 180,002
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 8.99 10.74 10.74 14.45 15.19 20.49 24.80 -55.45%
EPS -41.80 -4.47 -4.47 -0.53 0.85 2.22 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4769 0.869 0.00 0.8997 0.9048 0.9025 0.8848 -38.89%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.24 0.26 0.26 0.235 0.25 0.235 0.24 -
P/RPS 2.60 2.36 2.36 1.59 1.61 1.12 0.94 124.97%
P/EPS -0.56 -5.67 -5.67 -43.44 28.81 10.34 32.02 -
EY -178.71 -17.63 -17.65 -2.30 3.47 9.67 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.00 0.25 0.27 0.25 0.26 65.70%
Price Multiplier on Announcement Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 30/07/20 23/06/20 - 16/01/20 24/10/19 29/07/19 16/04/19 -
Price 0.195 0.235 0.00 0.325 0.275 0.26 0.285 -
P/RPS 2.11 2.14 0.00 2.19 1.77 1.24 1.12 65.65%
P/EPS -0.45 -5.13 0.00 -60.07 31.69 11.45 38.03 -
EY -219.95 -19.51 0.00 -1.66 3.16 8.74 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.00 0.35 0.30 0.28 0.31 22.52%

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