[TAS] QoQ Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 24.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 22,658 139,912 105,167 82,970 44,244 54,917 0 -
PBT 1,465 11,362 10,658 9,549 7,705 6,936 0 -
Tax -376 -3,040 -2,723 -2,411 -1,950 -1,440 0 -
NP 1,089 8,322 7,935 7,138 5,755 5,496 0 -
-
NP to SH 1,089 8,332 7,935 7,138 5,755 5,496 0 -
-
Tax Rate 25.67% 26.76% 25.55% 25.25% 25.31% 20.76% - -
Total Cost 21,569 131,590 97,232 75,832 38,489 49,421 0 -
-
Net Worth 133,656 119,310 114,648 105,855 81,406 9,214 0 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 32 - - - - - -
Div Payout % - 0.39% - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 133,656 119,310 114,648 105,855 81,406 9,214 0 -
NOSH 181,499 163,372 157,440 146,270 113,064 16,654 21,773 309.53%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 4.81% 5.95% 7.55% 8.60% 13.01% 10.01% 0.00% -
ROE 0.81% 6.98% 6.92% 6.74% 7.07% 59.64% 0.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 12.48 85.64 66.80 56.72 39.13 329.74 0.00 -
EPS 0.60 5.10 5.04 4.88 5.09 33.00 0.00 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7364 0.7303 0.7282 0.7237 0.72 0.5533 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,610
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 12.59 77.73 58.43 46.09 24.58 30.51 0.00 -
EPS 0.60 4.63 4.41 3.97 3.20 3.05 0.00 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7425 0.6628 0.6369 0.5881 0.4523 0.0512 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 - - -
Price 0.52 0.50 0.66 0.73 0.87 0.00 0.00 -
P/RPS 4.17 0.58 0.99 1.29 2.22 0.00 0.00 -
P/EPS 86.67 9.80 13.10 14.96 17.09 0.00 0.00 -
EY 1.15 10.20 7.64 6.68 5.85 0.00 0.00 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.91 1.01 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 25/10/10 29/07/10 27/04/10 26/01/10 19/10/09 - - -
Price 0.56 0.58 0.62 0.69 0.81 0.00 0.00 -
P/RPS 4.49 0.68 0.93 1.22 2.07 0.00 0.00 -
P/EPS 93.33 11.37 12.30 14.14 15.91 0.00 0.00 -
EY 1.07 8.79 8.13 7.07 6.28 0.00 0.00 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.85 0.95 1.13 0.00 0.00 -

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