[TAS] QoQ Quarter Result on 29-Feb-2012 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -68.03%
YoY- 76.24%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 30,719 17,772 33,416 18,905 31,578 17,673 39,793 -15.80%
PBT 3,593 3,720 9,178 1,598 3,175 1,566 3,308 5.64%
Tax -1,173 -1,015 -2,061 -886 -948 -290 -738 36.08%
NP 2,420 2,705 7,117 712 2,227 1,276 2,570 -3.91%
-
NP to SH 2,420 2,705 7,117 712 2,227 1,276 2,570 -3.91%
-
Tax Rate 32.65% 27.28% 22.46% 55.44% 29.86% 18.52% 22.31% -
Total Cost 28,299 15,067 26,299 18,193 29,351 16,397 37,223 -16.65%
-
Net Worth 140,307 140,554 138,976 133,144 131,481 129,708 131,734 4.28%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 2,655 - - - - -
Div Payout % - - 37.31% - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 140,307 140,554 138,976 133,144 131,481 129,708 131,734 4.28%
NOSH 175,362 175,649 177,039 177,999 176,746 177,222 179,720 -1.61%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 7.88% 15.22% 21.30% 3.77% 7.05% 7.22% 6.46% -
ROE 1.72% 1.92% 5.12% 0.53% 1.69% 0.98% 1.95% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 17.52 10.12 18.87 10.62 17.87 9.97 22.14 -14.41%
EPS 1.38 1.54 4.02 0.40 1.26 0.72 1.43 -2.33%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.8002 0.785 0.748 0.7439 0.7319 0.733 5.99%
Adjusted Per Share Value based on latest NOSH - 177,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 17.07 9.87 18.56 10.50 17.54 9.82 22.11 -15.80%
EPS 1.34 1.50 3.95 0.40 1.24 0.71 1.43 -4.22%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 0.7795 0.7809 0.7721 0.7397 0.7304 0.7206 0.7319 4.27%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.43 0.39 0.36 0.38 0.38 0.37 0.40 -
P/RPS 2.45 3.85 1.91 3.58 2.13 3.71 1.81 22.29%
P/EPS 31.16 25.32 8.96 95.00 30.16 51.39 27.97 7.44%
EY 3.21 3.95 11.17 1.05 3.32 1.95 3.57 -6.82%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.46 0.51 0.51 0.51 0.55 -1.21%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 19/10/12 25/07/12 27/04/12 12/01/12 27/10/11 29/07/11 -
Price 0.415 0.48 0.40 0.34 0.41 0.37 0.40 -
P/RPS 2.37 4.74 2.12 3.20 2.29 3.71 1.81 19.62%
P/EPS 30.07 31.17 9.95 85.00 32.54 51.39 27.97 4.93%
EY 3.33 3.21 10.05 1.18 3.07 1.95 3.57 -4.52%
DY 0.00 0.00 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.51 0.45 0.55 0.51 0.55 -3.66%

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