[TAS] QoQ Cumulative Quarter Result on 30-Nov-2024 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 157.35%
YoY- 246.65%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 98,820 44,309 72,331 67,793 33,244 4,835 36,126 95.23%
PBT 20,077 7,814 12,739 13,762 6,079 -46 16,829 12.44%
Tax -4,703 -1,840 -3,132 -3,266 -1,644 -39 -1,553 108.89%
NP 15,374 5,974 9,607 10,496 4,435 -85 15,276 0.42%
-
NP to SH 15,374 5,974 9,607 10,496 4,435 -85 15,276 0.42%
-
Tax Rate 23.42% 23.55% 24.59% 23.73% 27.04% - 9.23% -
Total Cost 83,446 38,335 62,724 57,297 28,809 4,920 20,850 151.44%
-
Net Worth 116,627 107,279 101,251 103,934 97,871 95,134 95,222 14.43%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div - - 3,577 17 1,788 - - -
Div Payout % - - 37.23% 0.17% 40.33% - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 116,627 107,279 101,251 103,934 97,871 95,134 95,222 14.43%
NOSH 178,767 180,002 180,002 180,002 180,002 180,002 180,002 -0.45%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 15.56% 13.48% 13.28% 15.48% 13.34% -1.76% 42.29% -
ROE 13.18% 5.57% 9.49% 10.10% 4.53% -0.09% 16.04% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 55.28 24.77 40.44 37.90 18.59 2.70 20.19 95.35%
EPS 8.60 3.34 5.37 5.87 2.48 -0.05 8.54 0.46%
DPS 0.00 0.00 2.00 0.01 1.00 0.00 0.00 -
NAPS 0.6524 0.5998 0.5661 0.5811 0.5472 0.5319 0.5321 14.51%
Adjusted Per Share Value based on latest NOSH - 178,688
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 55.30 24.80 40.48 37.94 18.60 2.71 20.22 95.20%
EPS 8.60 3.34 5.38 5.87 2.48 -0.05 8.55 0.38%
DPS 0.00 0.00 2.00 0.01 1.00 0.00 0.00 -
NAPS 0.6527 0.6004 0.5666 0.5817 0.5477 0.5324 0.5329 14.43%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.645 0.645 0.73 0.605 0.35 0.31 0.20 -
P/RPS 1.17 2.60 1.81 1.60 1.88 11.47 0.99 11.74%
P/EPS 7.50 19.31 13.59 10.31 14.12 -652.31 2.34 116.92%
EY 13.33 5.18 7.36 9.70 7.08 -0.15 42.68 -53.86%
DY 0.00 0.00 2.74 0.02 2.86 0.00 0.00 -
P/NAPS 0.99 1.08 1.29 1.04 0.64 0.58 0.38 89.00%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 16/01/25 30/10/24 25/07/24 25/04/24 17/01/24 26/10/23 27/07/23 -
Price 0.63 0.70 0.765 0.675 0.485 0.38 0.20 -
P/RPS 1.14 2.83 1.89 1.78 2.61 14.06 0.99 9.83%
P/EPS 7.33 20.96 14.24 11.50 19.56 -799.60 2.34 113.64%
EY 13.65 4.77 7.02 8.69 5.11 -0.13 42.68 -53.13%
DY 0.00 0.00 2.61 0.01 2.06 0.00 0.00 -
P/NAPS 0.97 1.17 1.35 1.16 0.89 0.71 0.38 86.45%

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