[TAS] QoQ Annualized Quarter Result on 30-Nov-2024 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 28.67%
YoY- 246.65%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 197,640 177,236 72,331 90,390 66,488 19,340 36,126 209.52%
PBT 40,154 31,256 12,739 18,349 12,158 -184 16,829 78.27%
Tax -9,406 -7,360 -3,132 -4,354 -3,288 -156 -1,553 231.18%
NP 30,748 23,896 9,607 13,994 8,870 -340 15,276 59.21%
-
NP to SH 30,748 23,896 9,607 13,994 8,870 -340 15,276 59.21%
-
Tax Rate 23.42% 23.55% 24.59% 23.73% 27.04% - 9.23% -
Total Cost 166,892 153,340 62,724 76,396 57,618 19,680 20,850 298.63%
-
Net Worth 116,627 107,279 101,251 103,934 97,871 95,134 95,222 14.43%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div - - 3,577 23 3,577 - - -
Div Payout % - - 37.23% 0.17% 40.33% - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 116,627 107,279 101,251 103,934 97,871 95,134 95,222 14.43%
NOSH 178,767 180,002 180,002 180,002 180,002 180,002 180,002 -0.45%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 15.56% 13.48% 13.28% 15.48% 13.34% -1.76% 42.29% -
ROE 26.36% 22.27% 9.49% 13.46% 9.06% -0.36% 16.04% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 110.56 99.09 40.44 50.54 37.17 10.81 20.19 209.71%
EPS 17.20 13.36 5.37 7.83 4.96 -0.20 8.54 59.27%
DPS 0.00 0.00 2.00 0.01 2.00 0.00 0.00 -
NAPS 0.6524 0.5998 0.5661 0.5811 0.5472 0.5319 0.5321 14.51%
Adjusted Per Share Value based on latest NOSH - 178,688
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 110.61 99.19 40.48 50.59 37.21 10.82 20.22 209.50%
EPS 17.21 13.37 5.38 7.83 4.96 -0.19 8.55 59.21%
DPS 0.00 0.00 2.00 0.01 2.00 0.00 0.00 -
NAPS 0.6527 0.6004 0.5666 0.5817 0.5477 0.5324 0.5329 14.43%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.645 0.645 0.73 0.605 0.35 0.31 0.20 -
P/RPS 0.58 0.65 1.81 1.20 0.94 2.87 0.99 -29.91%
P/EPS 3.75 4.83 13.59 7.73 7.06 -163.08 2.34 36.82%
EY 26.67 20.71 7.36 12.93 14.17 -0.61 42.68 -26.84%
DY 0.00 0.00 2.74 0.02 5.71 0.00 0.00 -
P/NAPS 0.99 1.08 1.29 1.04 0.64 0.58 0.38 89.00%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 16/01/25 30/10/24 25/07/24 25/04/24 17/01/24 26/10/23 27/07/23 -
Price 0.63 0.70 0.765 0.675 0.485 0.38 0.20 -
P/RPS 0.57 0.71 1.89 1.34 1.30 3.51 0.99 -30.72%
P/EPS 3.66 5.24 14.24 8.63 9.78 -199.90 2.34 34.63%
EY 27.30 19.09 7.02 11.59 10.23 -0.50 42.68 -25.70%
DY 0.00 0.00 2.61 0.02 4.12 0.00 0.00 -
P/NAPS 0.97 1.17 1.35 1.16 0.89 0.71 0.38 86.45%

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