[TAS] QoQ Cumulative Quarter Result on 28-Feb-2014 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 66.19%
YoY- 153.02%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 127,599 76,318 254,271 192,976 78,686 29,644 137,996 -5.08%
PBT 10,731 6,507 34,304 31,962 19,681 10,218 16,706 -25.53%
Tax -1,129 -1,056 -5,519 -5,709 -3,884 -1,686 -3,251 -50.56%
NP 9,602 5,451 28,785 26,253 15,797 8,532 13,455 -20.12%
-
NP to SH 9,602 5,451 28,785 26,253 15,797 8,532 13,455 -20.12%
-
Tax Rate 10.52% 16.23% 16.09% 17.86% 19.73% 16.50% 19.46% -
Total Cost 117,997 70,867 225,486 166,723 62,889 21,112 124,541 -3.53%
-
Net Worth 181,365 175,785 170,652 171,690 161,259 157,762 148,761 14.11%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 3,516 3,516 - - 3,517 -
Div Payout % - - 12.22% 13.40% - - 26.14% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 181,365 175,785 170,652 171,690 161,259 157,762 148,761 14.11%
NOSH 175,860 175,838 175,839 175,840 175,913 175,917 175,882 -0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 7.53% 7.14% 11.32% 13.60% 20.08% 28.78% 9.75% -
ROE 5.29% 3.10% 16.87% 15.29% 9.80% 5.41% 9.04% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 72.56 43.40 144.60 109.74 44.73 16.85 78.46 -5.07%
EPS 5.46 3.10 16.37 14.93 8.98 4.85 7.65 -20.11%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 2.00 -
NAPS 1.0313 0.9997 0.9705 0.9764 0.9167 0.8968 0.8458 14.11%
Adjusted Per Share Value based on latest NOSH - 175,714
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 70.89 42.40 141.26 107.21 43.71 16.47 76.66 -5.07%
EPS 5.33 3.03 15.99 14.58 8.78 4.74 7.47 -20.13%
DPS 0.00 0.00 1.95 1.95 0.00 0.00 1.95 -
NAPS 1.0076 0.9766 0.9481 0.9538 0.8959 0.8765 0.8264 14.11%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.91 1.16 1.35 1.21 1.13 0.48 0.50 -
P/RPS 1.25 2.67 0.93 1.10 2.53 2.85 0.64 56.18%
P/EPS 16.67 37.42 8.25 8.10 12.58 9.90 6.54 86.49%
EY 6.00 2.67 12.13 12.34 7.95 10.10 15.30 -46.39%
DY 0.00 0.00 1.48 1.65 0.00 0.00 4.00 -
P/NAPS 0.88 1.16 1.39 1.24 1.23 0.54 0.59 30.51%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 16/01/15 21/10/14 17/07/14 24/04/14 16/01/14 23/10/13 24/07/13 -
Price 0.745 0.845 1.59 1.46 1.21 0.96 0.66 -
P/RPS 1.03 1.95 1.10 1.33 2.71 5.70 0.84 14.54%
P/EPS 13.64 27.26 9.71 9.78 13.47 19.79 8.63 35.64%
EY 7.33 3.67 10.30 10.23 7.42 5.05 11.59 -26.29%
DY 0.00 0.00 1.26 1.37 0.00 0.00 3.03 -
P/NAPS 0.72 0.85 1.64 1.50 1.32 1.07 0.78 -5.19%

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