[TAS] QoQ Quarter Result on 28-Feb-2014 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 43.91%
YoY- 99.14%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 51,281 76,318 61,295 114,290 49,042 29,644 48,385 3.94%
PBT 4,223 6,507 2,342 12,280 9,463 10,218 3,279 18.35%
Tax -72 -1,056 190 -1,825 -2,198 -1,686 -199 -49.19%
NP 4,151 5,451 2,532 10,455 7,265 8,532 3,080 21.98%
-
NP to SH 4,151 5,451 2,532 10,455 7,265 8,532 3,080 21.98%
-
Tax Rate 1.70% 16.23% -8.11% 14.86% 23.23% 16.50% 6.07% -
Total Cost 47,130 70,867 58,763 103,835 41,777 21,112 45,305 2.66%
-
Net Worth 181,395 175,785 170,646 171,567 161,254 157,762 148,860 14.07%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - 3,514 - - 3,519 -
Div Payout % - - - 33.61% - - 114.29% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 181,395 175,785 170,646 171,567 161,254 157,762 148,860 14.07%
NOSH 175,889 175,838 175,833 175,714 175,907 175,917 175,999 -0.04%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 8.09% 7.14% 4.13% 9.15% 14.81% 28.78% 6.37% -
ROE 2.29% 3.10% 1.48% 6.09% 4.51% 5.41% 2.07% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 29.16 43.40 34.86 65.04 27.88 16.85 27.49 4.00%
EPS 2.36 3.10 1.44 5.95 4.13 4.85 1.75 22.04%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 2.00 -
NAPS 1.0313 0.9997 0.9705 0.9764 0.9167 0.8968 0.8458 14.11%
Adjusted Per Share Value based on latest NOSH - 175,714
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 28.49 42.40 34.05 63.49 27.25 16.47 26.88 3.95%
EPS 2.31 3.03 1.41 5.81 4.04 4.74 1.71 22.17%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 1.96 -
NAPS 1.0077 0.9766 0.948 0.9531 0.8959 0.8765 0.827 14.06%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.91 1.16 1.35 1.21 1.13 0.48 0.50 -
P/RPS 3.12 2.67 3.87 1.86 4.05 2.85 1.82 43.19%
P/EPS 38.56 37.42 93.75 20.34 27.36 9.90 28.57 22.10%
EY 2.59 2.67 1.07 4.92 3.65 10.10 3.50 -18.17%
DY 0.00 0.00 0.00 1.65 0.00 0.00 4.00 -
P/NAPS 0.88 1.16 1.39 1.24 1.23 0.54 0.59 30.51%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 16/01/15 21/10/14 17/07/14 24/04/14 16/01/14 23/10/13 24/07/13 -
Price 0.745 0.845 1.59 1.46 1.21 0.96 0.66 -
P/RPS 2.56 1.95 4.56 2.24 4.34 5.70 2.40 4.39%
P/EPS 31.57 27.26 110.42 24.54 29.30 19.79 37.71 -11.16%
EY 3.17 3.67 0.91 4.08 3.41 5.05 2.65 12.67%
DY 0.00 0.00 0.00 1.37 0.00 0.00 3.03 -
P/NAPS 0.72 0.85 1.64 1.50 1.32 1.07 0.78 -5.19%

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