[TAS] QoQ Cumulative Quarter Result on 31-Aug-2010 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -86.93%
YoY- -81.08%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 119,735 79,942 47,381 22,658 139,912 105,167 82,970 27.73%
PBT 5,324 2,016 1,643 1,465 11,362 10,658 9,549 -32.28%
Tax -1,445 -707 -738 -376 -3,040 -2,723 -2,411 -28.93%
NP 3,879 1,309 905 1,089 8,322 7,935 7,138 -33.43%
-
NP to SH 3,879 1,309 905 1,089 8,332 7,935 7,138 -33.43%
-
Tax Rate 27.14% 35.07% 44.92% 25.67% 26.76% 25.55% 25.25% -
Total Cost 115,856 78,633 46,476 21,569 131,590 97,232 75,832 32.68%
-
Net Worth 132,246 128,748 129,487 133,656 119,310 114,648 105,855 16.01%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - 32 - - -
Div Payout % - - - - 0.39% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 132,246 128,748 129,487 133,656 119,310 114,648 105,855 16.01%
NOSH 180,418 179,315 181,000 181,499 163,372 157,440 146,270 15.02%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 3.24% 1.64% 1.91% 4.81% 5.95% 7.55% 8.60% -
ROE 2.93% 1.02% 0.70% 0.81% 6.98% 6.92% 6.74% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 66.37 44.58 26.18 12.48 85.64 66.80 56.72 11.05%
EPS 2.15 0.73 0.50 0.60 5.10 5.04 4.88 -42.12%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.733 0.718 0.7154 0.7364 0.7303 0.7282 0.7237 0.85%
Adjusted Per Share Value based on latest NOSH - 181,499
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 66.52 44.41 26.32 12.59 77.73 58.43 46.09 27.74%
EPS 2.15 0.73 0.50 0.60 4.63 4.41 3.97 -33.58%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.7347 0.7153 0.7194 0.7425 0.6628 0.6369 0.5881 16.01%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.40 0.49 0.50 0.52 0.50 0.66 0.73 -
P/RPS 0.60 1.10 1.91 4.17 0.58 0.99 1.29 -39.99%
P/EPS 18.60 67.12 100.00 86.67 9.80 13.10 14.96 15.64%
EY 5.38 1.49 1.00 1.15 10.20 7.64 6.68 -13.44%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.55 0.68 0.70 0.71 0.68 0.91 1.01 -33.33%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 26/04/11 26/01/11 25/10/10 29/07/10 27/04/10 26/01/10 -
Price 0.40 0.47 0.54 0.56 0.58 0.62 0.69 -
P/RPS 0.60 1.05 2.06 4.49 0.68 0.93 1.22 -37.72%
P/EPS 18.60 64.38 108.00 93.33 11.37 12.30 14.14 20.07%
EY 5.38 1.55 0.93 1.07 8.79 8.13 7.07 -16.66%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.55 0.65 0.75 0.76 0.79 0.85 0.95 -30.55%

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