[TAS] QoQ Quarter Result on 30-Nov-2010 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -116.9%
YoY- -113.3%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 17,673 39,793 32,561 24,723 22,658 34,744 22,197 -14.06%
PBT 1,566 3,308 374 183 1,465 704 1,109 25.78%
Tax -290 -738 30 -367 -376 -317 -312 -4.74%
NP 1,276 2,570 404 -184 1,089 387 797 36.73%
-
NP to SH 1,276 2,570 404 -184 1,089 387 797 36.73%
-
Tax Rate 18.52% 22.31% -8.02% 200.55% 25.67% 45.03% 28.13% -
Total Cost 16,397 37,223 32,157 24,907 21,569 34,357 21,400 -16.22%
-
Net Worth 129,708 131,734 131,850 131,633 133,656 134,583 131,903 -1.10%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - 36 - -
Div Payout % - - - - - 9.52% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 129,708 131,734 131,850 131,633 133,656 134,583 131,903 -1.10%
NOSH 177,222 179,720 183,636 183,999 181,499 184,285 181,136 -1.44%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 7.22% 6.46% 1.24% -0.74% 4.81% 1.11% 3.59% -
ROE 0.98% 1.95% 0.31% -0.14% 0.81% 0.29% 0.60% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 9.97 22.14 17.73 13.44 12.48 18.85 12.25 -12.79%
EPS 0.72 1.43 0.22 -0.10 0.60 0.21 0.44 38.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.7319 0.733 0.718 0.7154 0.7364 0.7303 0.7282 0.33%
Adjusted Per Share Value based on latest NOSH - 183,999
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 9.82 22.11 18.09 13.73 12.59 19.30 12.33 -14.04%
EPS 0.71 1.43 0.22 -0.10 0.60 0.21 0.44 37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.7206 0.7319 0.7325 0.7313 0.7425 0.7477 0.7328 -1.10%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.37 0.40 0.49 0.50 0.52 0.50 0.66 -
P/RPS 3.71 1.81 2.76 3.72 4.17 2.65 5.39 -21.98%
P/EPS 51.39 27.97 222.73 -500.00 86.67 238.10 150.00 -50.94%
EY 1.95 3.57 0.45 -0.20 1.15 0.42 0.67 103.45%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.51 0.55 0.68 0.70 0.71 0.68 0.91 -31.95%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 29/07/11 26/04/11 26/01/11 25/10/10 29/07/10 27/04/10 -
Price 0.37 0.40 0.47 0.54 0.56 0.58 0.62 -
P/RPS 3.71 1.81 2.65 4.02 4.49 3.08 5.06 -18.64%
P/EPS 51.39 27.97 213.64 -540.00 93.33 276.19 140.91 -48.86%
EY 1.95 3.57 0.47 -0.19 1.07 0.36 0.71 95.75%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.51 0.55 0.65 0.75 0.76 0.79 0.85 -28.79%

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