[TAS] QoQ Annualized Quarter Result on 31-May-2010 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -21.25%
YoY- 51.6%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 106,589 94,762 90,632 139,912 140,222 165,940 176,976 -28.74%
PBT 2,688 3,286 5,860 11,362 14,210 19,098 30,820 -80.42%
Tax -942 -1,476 -1,504 -3,040 -3,630 -4,822 -7,800 -75.66%
NP 1,745 1,810 4,356 8,322 10,580 14,276 23,020 -82.17%
-
NP to SH 1,745 1,810 4,356 8,332 10,580 14,276 23,020 -82.17%
-
Tax Rate 35.04% 44.92% 25.67% 26.76% 25.55% 25.25% 25.31% -
Total Cost 104,844 92,952 86,276 131,590 129,642 151,664 153,956 -22.65%
-
Net Worth 128,748 129,487 133,656 119,310 114,648 105,855 81,406 35.85%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 32 - - - -
Div Payout % - - - 0.39% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 128,748 129,487 133,656 119,310 114,648 105,855 81,406 35.85%
NOSH 179,315 181,000 181,499 163,372 157,440 146,270 113,064 36.11%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.64% 1.91% 4.81% 5.95% 7.55% 8.60% 13.01% -
ROE 1.36% 1.40% 3.26% 6.98% 9.23% 13.49% 28.28% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 59.44 52.35 49.93 85.64 89.06 113.45 156.53 -47.65%
EPS 0.97 1.00 2.40 5.10 6.72 9.76 20.36 -86.93%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.718 0.7154 0.7364 0.7303 0.7282 0.7237 0.72 -0.18%
Adjusted Per Share Value based on latest NOSH - 184,285
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 59.22 52.64 50.35 77.73 77.90 92.19 98.32 -28.74%
EPS 0.97 1.01 2.42 4.63 5.88 7.93 12.79 -82.16%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.7153 0.7194 0.7425 0.6628 0.6369 0.5881 0.4523 35.85%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.49 0.50 0.52 0.50 0.66 0.73 0.87 -
P/RPS 0.82 0.96 1.04 0.58 0.74 0.64 0.56 29.03%
P/EPS 50.34 50.00 21.67 9.80 9.82 7.48 4.27 420.33%
EY 1.99 2.00 4.62 10.20 10.18 13.37 23.40 -80.74%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.68 0.91 1.01 1.21 -31.97%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 26/01/11 25/10/10 29/07/10 27/04/10 26/01/10 19/10/09 -
Price 0.47 0.54 0.56 0.58 0.62 0.69 0.81 -
P/RPS 0.79 1.03 1.12 0.68 0.70 0.61 0.52 32.25%
P/EPS 48.29 54.00 23.33 11.37 9.23 7.07 3.98 430.43%
EY 2.07 1.85 4.29 8.79 10.84 14.14 25.14 -81.15%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.76 0.79 0.85 0.95 1.13 -30.90%

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