[TAS] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
15-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 102.46%
YoY- 146.23%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 78,686 29,644 137,996 89,612 48,491 17,772 101,573 -15.63%
PBT 19,681 10,218 16,706 13,428 7,314 3,720 15,517 17.15%
Tax -3,884 -1,686 -3,251 -3,052 -2,189 -1,015 -4,185 -4.84%
NP 15,797 8,532 13,455 10,376 5,125 2,705 11,332 24.76%
-
NP to SH 15,797 8,532 13,455 10,376 5,125 2,705 11,332 24.76%
-
Tax Rate 19.73% 16.50% 19.46% 22.73% 29.93% 27.28% 26.97% -
Total Cost 62,889 21,112 124,541 79,236 43,366 15,067 90,241 -21.37%
-
Net Worth 161,259 157,762 148,761 145,826 140,911 140,554 138,994 10.40%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,517 - - - 2,655 -
Div Payout % - - 26.14% - - - 23.44% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 161,259 157,762 148,761 145,826 140,911 140,554 138,994 10.40%
NOSH 175,913 175,917 175,882 175,864 176,116 175,649 177,062 -0.43%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 20.08% 28.78% 9.75% 11.58% 10.57% 15.22% 11.16% -
ROE 9.80% 5.41% 9.04% 7.12% 3.64% 1.92% 8.15% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 44.73 16.85 78.46 50.96 27.53 10.12 57.37 -15.27%
EPS 8.98 4.85 7.65 5.90 2.91 1.54 6.40 25.30%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.9167 0.8968 0.8458 0.8292 0.8001 0.8002 0.785 10.88%
Adjusted Per Share Value based on latest NOSH - 176,174
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 43.71 16.47 76.66 49.78 26.94 9.87 56.43 -15.64%
EPS 8.78 4.74 7.47 5.76 2.85 1.50 6.30 24.74%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.48 -
NAPS 0.8959 0.8765 0.8264 0.8101 0.7828 0.7809 0.7722 10.40%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.13 0.48 0.50 0.36 0.43 0.39 0.36 -
P/RPS 2.53 2.85 0.64 0.71 1.56 3.85 0.63 152.43%
P/EPS 12.58 9.90 6.54 6.10 14.78 25.32 5.63 70.83%
EY 7.95 10.10 15.30 16.39 6.77 3.95 17.78 -41.49%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.23 0.54 0.59 0.43 0.54 0.49 0.46 92.53%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 16/01/14 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 25/07/12 -
Price 1.21 0.96 0.66 0.375 0.415 0.48 0.40 -
P/RPS 2.71 5.70 0.84 0.74 1.51 4.74 0.70 146.35%
P/EPS 13.47 19.79 8.63 6.36 14.26 31.17 6.25 66.77%
EY 7.42 5.05 11.59 15.73 7.01 3.21 16.00 -40.05%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.75 -
P/NAPS 1.32 1.07 0.78 0.45 0.52 0.60 0.51 88.40%

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