[TAS] QoQ Quarter Result on 30-Nov-2014 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -23.85%
YoY- -42.86%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 75,518 73,902 74,372 51,281 76,318 61,295 114,290 -24.08%
PBT 10,408 1,623 578 4,223 6,507 2,342 12,280 -10.41%
Tax -1,678 641 98 -72 -1,056 190 -1,825 -5.43%
NP 8,730 2,264 676 4,151 5,451 2,532 10,455 -11.29%
-
NP to SH 8,730 2,264 676 4,151 5,451 2,532 10,455 -11.29%
-
Tax Rate 16.12% -39.49% -16.96% 1.70% 16.23% -8.11% 14.86% -
Total Cost 66,788 71,638 73,696 47,130 70,867 58,763 103,835 -25.42%
-
Net Worth 205,515 186,455 186,184 181,395 175,785 170,646 171,567 12.75%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - 3,514 -
Div Payout % - - - - - - 33.61% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 205,515 186,455 186,184 181,395 175,785 170,646 171,567 12.75%
NOSH 175,653 175,503 177,894 175,889 175,838 175,833 175,714 -0.02%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 11.56% 3.06% 0.91% 8.09% 7.14% 4.13% 9.15% -
ROE 4.25% 1.21% 0.36% 2.29% 3.10% 1.48% 6.09% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 42.99 42.11 41.81 29.16 43.40 34.86 65.04 -24.06%
EPS 4.97 1.29 0.38 2.36 3.10 1.44 5.95 -11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.17 1.0624 1.0466 1.0313 0.9997 0.9705 0.9764 12.77%
Adjusted Per Share Value based on latest NOSH - 175,889
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 41.95 41.06 41.32 28.49 42.40 34.05 63.49 -24.08%
EPS 4.85 1.26 0.38 2.31 3.03 1.41 5.81 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 1.1417 1.0359 1.0343 1.0077 0.9766 0.948 0.9531 12.75%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.40 0.63 0.755 0.91 1.16 1.35 1.21 -
P/RPS 0.93 1.50 1.81 3.12 2.67 3.87 1.86 -36.92%
P/EPS 8.05 48.84 198.68 38.56 37.42 93.75 20.34 -46.00%
EY 12.42 2.05 0.50 2.59 2.67 1.07 4.92 85.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 0.34 0.59 0.72 0.88 1.16 1.39 1.24 -57.69%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 22/10/15 28/07/15 23/04/15 16/01/15 21/10/14 17/07/14 24/04/14 -
Price 0.51 0.605 0.74 0.745 0.845 1.59 1.46 -
P/RPS 1.19 1.44 1.77 2.56 1.95 4.56 2.24 -34.33%
P/EPS 10.26 46.90 194.74 31.57 27.26 110.42 24.54 -43.99%
EY 9.75 2.13 0.51 3.17 3.67 0.91 4.08 78.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 0.44 0.57 0.71 0.72 0.85 1.64 1.50 -55.75%

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