[TAS] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -30.4%
YoY- 60.15%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 128,832 128,832 111,848 75,518 275,873 201,972 127,599 0.77%
PBT -935 -935 12,424 10,408 12,932 11,309 10,731 -
Tax -2,127 -2,127 -2,028 -1,678 -389 -1,031 -1,129 66.02%
NP -3,062 -3,062 10,396 8,730 12,543 10,278 9,602 -
-
NP to SH -3,062 -3,062 10,396 8,730 12,543 10,278 9,602 -
-
Tax Rate - - 16.32% 16.12% 3.01% 9.12% 10.52% -
Total Cost 131,894 131,894 101,452 66,788 263,330 191,694 117,997 9.32%
-
Net Worth 194,173 0 208,359 205,515 186,895 183,879 181,365 5.61%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 194,173 0 208,359 205,515 186,895 183,879 181,365 5.61%
NOSH 175,977 175,977 175,608 175,653 175,918 175,692 175,860 0.05%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -2.38% -2.38% 9.29% 11.56% 4.55% 5.09% 7.53% -
ROE -1.58% 0.00% 4.99% 4.25% 6.71% 5.59% 5.29% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 73.21 73.21 63.69 42.99 156.82 114.96 72.56 0.71%
EPS -1.74 -1.74 5.92 4.97 7.13 5.85 5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1034 0.00 1.1865 1.17 1.0624 1.0466 1.0313 5.55%
Adjusted Per Share Value based on latest NOSH - 175,653
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 71.57 71.57 62.14 41.95 153.26 112.21 70.89 0.76%
EPS -1.70 -1.70 5.78 4.85 6.97 5.71 5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0787 0.00 1.1575 1.1417 1.0383 1.0215 1.0076 5.60%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.485 0.505 0.69 0.40 0.63 0.755 0.91 -
P/RPS 0.66 0.69 1.08 0.93 0.40 0.66 1.25 -40.02%
P/EPS -27.87 -29.02 11.66 8.05 8.84 12.91 16.67 -
EY -3.59 -3.45 8.58 12.42 11.32 7.75 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.58 0.34 0.59 0.72 0.88 -42.58%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 20/04/16 - 22/01/16 22/10/15 28/07/15 23/04/15 16/01/15 -
Price 0.42 0.00 0.68 0.51 0.605 0.74 0.745 -
P/RPS 0.57 0.00 1.07 1.19 0.39 0.64 1.03 -37.72%
P/EPS -24.14 0.00 11.49 10.26 8.49 12.65 13.64 -
EY -4.14 0.00 8.71 9.75 11.79 7.91 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.57 0.44 0.57 0.71 0.72 -40.04%

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