[TAS] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -2.74%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 257,301 157,372 118,576 137,996 119,482 96,982 71,088 136.29%
PBT 42,616 39,362 40,872 16,706 17,904 14,628 14,880 102.06%
Tax -7,612 -7,768 -6,744 -3,251 -4,069 -4,378 -4,060 52.22%
NP 35,004 31,594 34,128 13,455 13,834 10,250 10,820 119.21%
-
NP to SH 35,004 31,594 34,128 13,455 13,834 10,250 10,820 119.21%
-
Tax Rate 17.86% 19.73% 16.50% 19.46% 22.73% 29.93% 27.28% -
Total Cost 222,297 125,778 84,448 124,541 105,648 86,732 60,268 139.29%
-
Net Worth 171,690 161,259 157,762 148,761 145,826 140,911 140,554 14.31%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 4,689 - - 3,517 - - - -
Div Payout % 13.40% - - 26.14% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 171,690 161,259 157,762 148,761 145,826 140,911 140,554 14.31%
NOSH 175,840 175,913 175,917 175,882 175,864 176,116 175,649 0.07%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 13.60% 20.08% 28.78% 9.75% 11.58% 10.57% 15.22% -
ROE 20.39% 19.59% 21.63% 9.04% 9.49% 7.27% 7.70% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 146.33 89.46 67.40 78.46 67.94 55.07 40.47 136.13%
EPS 19.91 17.96 19.40 7.65 7.87 5.82 6.16 119.07%
DPS 2.67 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9764 0.9167 0.8968 0.8458 0.8292 0.8001 0.8002 14.22%
Adjusted Per Share Value based on latest NOSH - 175,999
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 142.94 87.43 65.87 76.66 66.38 53.88 39.49 136.30%
EPS 19.45 17.55 18.96 7.47 7.69 5.69 6.01 119.26%
DPS 2.61 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 0.9538 0.8959 0.8765 0.8264 0.8101 0.7828 0.7809 14.30%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.21 1.13 0.48 0.50 0.36 0.43 0.39 -
P/RPS 0.83 1.26 0.71 0.64 0.53 0.78 0.96 -9.26%
P/EPS 6.08 6.29 2.47 6.54 4.58 7.39 6.33 -2.65%
EY 16.45 15.89 40.42 15.30 21.85 13.53 15.79 2.77%
DY 2.20 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 0.54 0.59 0.43 0.54 0.49 86.01%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 16/01/14 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 -
Price 1.46 1.21 0.96 0.66 0.375 0.415 0.48 -
P/RPS 1.00 1.35 1.42 0.84 0.55 0.75 1.19 -10.97%
P/EPS 7.33 6.74 4.95 8.63 4.77 7.13 7.79 -3.98%
EY 13.63 14.84 20.21 11.59 20.98 14.02 12.83 4.12%
DY 1.83 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.50 1.32 1.07 0.78 0.45 0.52 0.60 84.51%

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