[TAS] QoQ Annualized Quarter Result on 31-May-2009 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Revenue 140,222 165,940 176,976 54,917 0 0 96,562 3.93%
PBT 14,210 19,098 30,820 6,936 0 0 13,844 0.27%
Tax -3,630 -4,822 -7,800 -1,440 0 0 -4,220 -1.54%
NP 10,580 14,276 23,020 5,496 0 0 9,624 0.98%
-
NP to SH 10,580 14,276 23,020 5,496 0 0 9,624 0.98%
-
Tax Rate 25.55% 25.25% 25.31% 20.76% - - 30.48% -
Total Cost 129,642 151,664 153,956 49,421 0 0 86,938 4.21%
-
Net Worth 114,648 105,855 81,406 9,214 0 0 81,651 3.57%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Net Worth 114,648 105,855 81,406 9,214 0 0 81,651 3.57%
NOSH 157,440 146,270 113,064 16,654 21,773 21,773 21,773 22.69%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
NP Margin 7.55% 8.60% 13.01% 10.01% 0.00% 0.00% 9.97% -
ROE 9.23% 13.49% 28.28% 59.64% 0.00% 0.00% 11.79% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
RPS 89.06 113.45 156.53 329.74 0.00 0.00 443.48 -15.29%
EPS 6.72 9.76 20.36 33.00 0.00 0.00 44.20 -17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7282 0.7237 0.72 0.5533 0.00 0.00 3.75 -15.58%
Adjusted Per Share Value based on latest NOSH - 21,800
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
RPS 77.90 92.19 98.32 30.51 0.00 0.00 53.64 3.93%
EPS 5.88 7.93 12.79 3.05 0.00 0.00 5.35 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6369 0.5881 0.4523 0.0512 0.00 0.00 0.4536 3.57%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Date 25/02/10 30/11/09 28/08/09 - - - - -
Price 0.66 0.73 0.87 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.64 0.56 0.00 0.00 0.00 0.00 -
P/EPS 9.82 7.48 4.27 0.00 0.00 0.00 0.00 -
EY 10.18 13.37 23.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 1.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 30/06/00 CAGR
Date 27/04/10 26/01/10 19/10/09 - - - 23/08/00 -
Price 0.62 0.69 0.81 0.00 0.00 0.00 0.00 -
P/RPS 0.70 0.61 0.52 0.00 0.00 0.00 0.00 -
P/EPS 9.23 7.07 3.98 0.00 0.00 0.00 0.00 -
EY 10.84 14.14 25.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.13 0.00 0.00 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