[TAS] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 101.68%
YoY- 192.14%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 119,482 96,982 71,088 101,573 90,874 98,502 70,692 41.93%
PBT 17,904 14,628 14,880 15,517 8,450 9,482 6,264 101.53%
Tax -4,069 -4,378 -4,060 -4,185 -2,832 -2,476 -1,160 131.03%
NP 13,834 10,250 10,820 11,332 5,618 7,006 5,104 94.51%
-
NP to SH 13,834 10,250 10,820 11,332 5,618 7,006 5,104 94.51%
-
Tax Rate 22.73% 29.93% 27.28% 26.97% 33.51% 26.11% 18.52% -
Total Cost 105,648 86,732 60,268 90,241 85,256 91,496 65,588 37.45%
-
Net Worth 145,826 140,911 140,554 138,994 132,439 131,610 129,708 8.12%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 2,655 - - - -
Div Payout % - - - 23.44% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 145,826 140,911 140,554 138,994 132,439 131,610 129,708 8.12%
NOSH 175,864 176,116 175,649 177,062 177,058 176,919 177,222 -0.51%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.58% 10.57% 15.22% 11.16% 6.18% 7.11% 7.22% -
ROE 9.49% 7.27% 7.70% 8.15% 4.24% 5.32% 3.93% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 67.94 55.07 40.47 57.37 51.32 55.68 39.89 42.66%
EPS 7.87 5.82 6.16 6.40 3.17 3.96 2.88 95.57%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8292 0.8001 0.8002 0.785 0.748 0.7439 0.7319 8.68%
Adjusted Per Share Value based on latest NOSH - 177,039
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 66.38 53.88 39.49 56.43 50.49 54.72 39.27 41.94%
EPS 7.69 5.69 6.01 6.30 3.12 3.89 2.84 94.38%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.8101 0.7828 0.7809 0.7722 0.7358 0.7312 0.7206 8.12%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.36 0.43 0.39 0.36 0.38 0.38 0.37 -
P/RPS 0.53 0.78 0.96 0.63 0.74 0.68 0.93 -31.28%
P/EPS 4.58 7.39 6.33 5.63 11.97 9.60 12.85 -49.76%
EY 21.85 13.53 15.79 17.78 8.35 10.42 7.78 99.18%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.49 0.46 0.51 0.51 0.51 -10.76%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 15/04/13 23/01/13 19/10/12 25/07/12 27/04/12 12/01/12 27/10/11 -
Price 0.375 0.415 0.48 0.40 0.34 0.41 0.37 -
P/RPS 0.55 0.75 1.19 0.70 0.66 0.74 0.93 -29.56%
P/EPS 4.77 7.13 7.79 6.25 10.71 10.35 12.85 -48.38%
EY 20.98 14.02 12.83 16.00 9.33 9.66 7.78 93.85%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.60 0.51 0.45 0.55 0.51 -8.01%

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