[TAS] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 44.64%
YoY- -83.5%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 49,251 17,673 119,735 79,942 47,381 22,658 139,912 -50.11%
PBT 4,741 1,566 5,324 2,016 1,643 1,465 11,362 -44.13%
Tax -1,238 -290 -1,445 -707 -738 -376 -3,040 -45.02%
NP 3,503 1,276 3,879 1,309 905 1,089 8,322 -43.80%
-
NP to SH 3,503 1,276 3,879 1,309 905 1,089 8,332 -43.84%
-
Tax Rate 26.11% 18.52% 27.14% 35.07% 44.92% 25.67% 26.76% -
Total Cost 45,748 16,397 115,856 78,633 46,476 21,569 131,590 -50.52%
-
Net Worth 131,610 129,708 132,246 128,748 129,487 133,656 119,310 6.75%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - 32 -
Div Payout % - - - - - - 0.39% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 131,610 129,708 132,246 128,748 129,487 133,656 119,310 6.75%
NOSH 176,919 177,222 180,418 179,315 181,000 181,499 163,372 5.44%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.11% 7.22% 3.24% 1.64% 1.91% 4.81% 5.95% -
ROE 2.66% 0.98% 2.93% 1.02% 0.70% 0.81% 6.98% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 27.84 9.97 66.37 44.58 26.18 12.48 85.64 -52.68%
EPS 1.98 0.72 2.15 0.73 0.50 0.60 5.10 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.7439 0.7319 0.733 0.718 0.7154 0.7364 0.7303 1.23%
Adjusted Per Share Value based on latest NOSH - 183,636
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 27.36 9.82 66.52 44.41 26.32 12.59 77.73 -50.11%
EPS 1.95 0.71 2.15 0.73 0.50 0.60 4.63 -43.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.7312 0.7206 0.7347 0.7153 0.7194 0.7425 0.6628 6.76%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.38 0.37 0.40 0.49 0.50 0.52 0.50 -
P/RPS 1.37 3.71 0.60 1.10 1.91 4.17 0.58 77.26%
P/EPS 19.19 51.39 18.60 67.12 100.00 86.67 9.80 56.45%
EY 5.21 1.95 5.38 1.49 1.00 1.15 10.20 -36.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.51 0.51 0.55 0.68 0.70 0.71 0.68 -17.43%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 12/01/12 27/10/11 29/07/11 26/04/11 26/01/11 25/10/10 29/07/10 -
Price 0.41 0.37 0.40 0.47 0.54 0.56 0.58 -
P/RPS 1.47 3.71 0.60 1.05 2.06 4.49 0.68 67.10%
P/EPS 20.71 51.39 18.60 64.38 108.00 93.33 11.37 49.09%
EY 4.83 1.95 5.38 1.55 0.93 1.07 8.79 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.55 0.51 0.55 0.65 0.75 0.76 0.79 -21.43%

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