[TAS] QoQ Annualized Quarter Result on 31-May-2011 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 122.25%
YoY- -53.44%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 90,874 98,502 70,692 119,735 106,589 94,762 90,632 0.17%
PBT 8,450 9,482 6,264 5,324 2,688 3,286 5,860 27.66%
Tax -2,832 -2,476 -1,160 -1,445 -942 -1,476 -1,504 52.54%
NP 5,618 7,006 5,104 3,879 1,745 1,810 4,356 18.50%
-
NP to SH 5,618 7,006 5,104 3,879 1,745 1,810 4,356 18.50%
-
Tax Rate 33.51% 26.11% 18.52% 27.14% 35.04% 44.92% 25.67% -
Total Cost 85,256 91,496 65,588 115,856 104,844 92,952 86,276 -0.79%
-
Net Worth 132,439 131,610 129,708 132,246 128,748 129,487 133,656 -0.60%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 132,439 131,610 129,708 132,246 128,748 129,487 133,656 -0.60%
NOSH 177,058 176,919 177,222 180,418 179,315 181,000 181,499 -1.63%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.18% 7.11% 7.22% 3.24% 1.64% 1.91% 4.81% -
ROE 4.24% 5.32% 3.93% 2.93% 1.36% 1.40% 3.26% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 51.32 55.68 39.89 66.37 59.44 52.35 49.93 1.84%
EPS 3.17 3.96 2.88 2.15 0.97 1.00 2.40 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.748 0.7439 0.7319 0.733 0.718 0.7154 0.7364 1.04%
Adjusted Per Share Value based on latest NOSH - 179,720
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 50.49 54.72 39.27 66.52 59.22 52.64 50.35 0.18%
EPS 3.12 3.89 2.84 2.15 0.97 1.01 2.42 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7358 0.7312 0.7206 0.7347 0.7153 0.7194 0.7425 -0.60%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.38 0.38 0.37 0.40 0.49 0.50 0.52 -
P/RPS 0.74 0.68 0.93 0.60 0.82 0.96 1.04 -20.31%
P/EPS 11.97 9.60 12.85 18.60 50.34 50.00 21.67 -32.70%
EY 8.35 10.42 7.78 5.38 1.99 2.00 4.62 48.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.51 0.55 0.68 0.70 0.71 -19.80%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 12/01/12 27/10/11 29/07/11 26/04/11 26/01/11 25/10/10 -
Price 0.34 0.41 0.37 0.40 0.47 0.54 0.56 -
P/RPS 0.66 0.74 0.93 0.60 0.79 1.03 1.12 -29.73%
P/EPS 10.71 10.35 12.85 18.60 48.29 54.00 23.33 -40.51%
EY 9.33 9.66 7.78 5.38 2.07 1.85 4.29 67.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.51 0.55 0.65 0.75 0.76 -29.51%

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