[TAS] QoQ Cumulative Quarter Result on 30-Nov-2011 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
12-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 174.53%
YoY- 287.07%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 17,772 101,573 68,156 49,251 17,673 119,735 79,942 -63.13%
PBT 3,720 15,517 6,338 4,741 1,566 5,324 2,016 50.16%
Tax -1,015 -4,185 -2,124 -1,238 -290 -1,445 -707 27.12%
NP 2,705 11,332 4,214 3,503 1,276 3,879 1,309 61.88%
-
NP to SH 2,705 11,332 4,214 3,503 1,276 3,879 1,309 61.88%
-
Tax Rate 27.28% 26.97% 33.51% 26.11% 18.52% 27.14% 35.07% -
Total Cost 15,067 90,241 63,942 45,748 16,397 115,856 78,633 -66.59%
-
Net Worth 140,554 138,994 132,439 131,610 129,708 132,246 128,748 5.99%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 2,655 - - - - - -
Div Payout % - 23.44% - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 140,554 138,994 132,439 131,610 129,708 132,246 128,748 5.99%
NOSH 175,649 177,062 177,058 176,919 177,222 180,418 179,315 -1.36%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 15.22% 11.16% 6.18% 7.11% 7.22% 3.24% 1.64% -
ROE 1.92% 8.15% 3.18% 2.66% 0.98% 2.93% 1.02% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 10.12 57.37 38.49 27.84 9.97 66.37 44.58 -62.61%
EPS 1.54 6.40 2.38 1.98 0.72 2.15 0.73 64.11%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8002 0.785 0.748 0.7439 0.7319 0.733 0.718 7.45%
Adjusted Per Share Value based on latest NOSH - 176,746
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 9.87 56.43 37.86 27.36 9.82 66.52 44.41 -63.14%
EPS 1.50 6.30 2.34 1.95 0.71 2.15 0.73 61.27%
DPS 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7809 0.7722 0.7358 0.7312 0.7206 0.7347 0.7153 5.99%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.39 0.36 0.38 0.38 0.37 0.40 0.49 -
P/RPS 3.85 0.63 0.99 1.37 3.71 0.60 1.10 129.64%
P/EPS 25.32 5.63 15.97 19.19 51.39 18.60 67.12 -47.63%
EY 3.95 17.78 6.26 5.21 1.95 5.38 1.49 90.98%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.51 0.51 0.51 0.55 0.68 -19.54%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 19/10/12 25/07/12 27/04/12 12/01/12 27/10/11 29/07/11 26/04/11 -
Price 0.48 0.40 0.34 0.41 0.37 0.40 0.47 -
P/RPS 4.74 0.70 0.88 1.47 3.71 0.60 1.05 171.89%
P/EPS 31.17 6.25 14.29 20.71 51.39 18.60 64.38 -38.20%
EY 3.21 16.00 7.00 4.83 1.95 5.38 1.55 62.11%
DY 0.00 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.45 0.55 0.51 0.55 0.65 -5.17%

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