[TAS] QoQ Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 31.58%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 101,573 90,874 98,502 70,692 119,735 106,589 94,762 4.73%
PBT 15,517 8,450 9,482 6,264 5,324 2,688 3,286 181.20%
Tax -4,185 -2,832 -2,476 -1,160 -1,445 -942 -1,476 100.20%
NP 11,332 5,618 7,006 5,104 3,879 1,745 1,810 239.31%
-
NP to SH 11,332 5,618 7,006 5,104 3,879 1,745 1,810 239.31%
-
Tax Rate 26.97% 33.51% 26.11% 18.52% 27.14% 35.04% 44.92% -
Total Cost 90,241 85,256 91,496 65,588 115,856 104,844 92,952 -1.95%
-
Net Worth 138,994 132,439 131,610 129,708 132,246 128,748 129,487 4.83%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 2,655 - - - - - - -
Div Payout % 23.44% - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 138,994 132,439 131,610 129,708 132,246 128,748 129,487 4.83%
NOSH 177,062 177,058 176,919 177,222 180,418 179,315 181,000 -1.45%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 11.16% 6.18% 7.11% 7.22% 3.24% 1.64% 1.91% -
ROE 8.15% 4.24% 5.32% 3.93% 2.93% 1.36% 1.40% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 57.37 51.32 55.68 39.89 66.37 59.44 52.35 6.28%
EPS 6.40 3.17 3.96 2.88 2.15 0.97 1.00 244.32%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.785 0.748 0.7439 0.7319 0.733 0.718 0.7154 6.37%
Adjusted Per Share Value based on latest NOSH - 177,222
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 56.43 50.49 54.72 39.27 66.52 59.22 52.64 4.73%
EPS 6.30 3.12 3.89 2.84 2.15 0.97 1.01 238.47%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7722 0.7358 0.7312 0.7206 0.7347 0.7153 0.7194 4.83%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.36 0.38 0.38 0.37 0.40 0.49 0.50 -
P/RPS 0.63 0.74 0.68 0.93 0.60 0.82 0.96 -24.46%
P/EPS 5.63 11.97 9.60 12.85 18.60 50.34 50.00 -76.65%
EY 17.78 8.35 10.42 7.78 5.38 1.99 2.00 328.57%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.51 0.51 0.55 0.68 0.70 -24.39%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 25/07/12 27/04/12 12/01/12 27/10/11 29/07/11 26/04/11 26/01/11 -
Price 0.40 0.34 0.41 0.37 0.40 0.47 0.54 -
P/RPS 0.70 0.66 0.74 0.93 0.60 0.79 1.03 -22.68%
P/EPS 6.25 10.71 10.35 12.85 18.60 48.29 54.00 -76.21%
EY 16.00 9.33 9.66 7.78 5.38 2.07 1.85 320.78%
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.55 0.51 0.55 0.65 0.75 -22.65%

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