[TAS] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
15-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 116.94%
YoY- 637.36%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 49,042 29,644 48,385 41,120 30,719 17,772 33,416 29.11%
PBT 9,463 10,218 3,279 6,114 3,593 3,720 9,178 2.05%
Tax -2,198 -1,686 -199 -864 -1,173 -1,015 -2,061 4.37%
NP 7,265 8,532 3,080 5,250 2,420 2,705 7,117 1.38%
-
NP to SH 7,265 8,532 3,080 5,250 2,420 2,705 7,117 1.38%
-
Tax Rate 23.23% 16.50% 6.07% 14.13% 32.65% 27.28% 22.46% -
Total Cost 41,777 21,112 45,305 35,870 28,299 15,067 26,299 36.10%
-
Net Worth 161,254 157,762 148,860 146,083 140,307 140,554 138,976 10.40%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,519 - - - 2,655 -
Div Payout % - - 114.29% - - - 37.31% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 161,254 157,762 148,860 146,083 140,307 140,554 138,976 10.40%
NOSH 175,907 175,917 175,999 176,174 175,362 175,649 177,039 -0.42%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 14.81% 28.78% 6.37% 12.77% 7.88% 15.22% 21.30% -
ROE 4.51% 5.41% 2.07% 3.59% 1.72% 1.92% 5.12% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 27.88 16.85 27.49 23.34 17.52 10.12 18.87 29.69%
EPS 4.13 4.85 1.75 2.98 1.38 1.54 4.02 1.81%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.9167 0.8968 0.8458 0.8292 0.8001 0.8002 0.785 10.88%
Adjusted Per Share Value based on latest NOSH - 176,174
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 27.25 16.47 26.88 22.84 17.07 9.87 18.56 29.14%
EPS 4.04 4.74 1.71 2.92 1.34 1.50 3.95 1.51%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 1.48 -
NAPS 0.8959 0.8765 0.827 0.8116 0.7795 0.7809 0.7721 10.41%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.13 0.48 0.50 0.36 0.43 0.39 0.36 -
P/RPS 4.05 2.85 1.82 1.54 2.45 3.85 1.91 64.97%
P/EPS 27.36 9.90 28.57 12.08 31.16 25.32 8.96 110.33%
EY 3.65 10.10 3.50 8.28 3.21 3.95 11.17 -52.52%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.23 0.54 0.59 0.43 0.54 0.49 0.46 92.53%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 16/01/14 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 25/07/12 -
Price 1.21 0.96 0.66 0.375 0.415 0.48 0.40 -
P/RPS 4.34 5.70 2.40 1.61 2.37 4.74 2.12 61.15%
P/EPS 29.30 19.79 37.71 12.58 30.07 31.17 9.95 105.31%
EY 3.41 5.05 2.65 7.95 3.33 3.21 10.05 -51.32%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.75 -
P/NAPS 1.32 1.07 0.78 0.45 0.52 0.60 0.51 88.40%

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