[TAS] QoQ Quarter Result on 30-Nov-2024 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 57.33%
YoY- 107.94%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 54,511 44,309 4,538 34,550 28,409 4,835 18,285 106.72%
PBT 12,262 7,814 -1,023 7,683 6,125 -46 17,167 -20.04%
Tax -2,863 -1,840 134 -1,621 -1,605 -39 -1,454 56.90%
NP 9,399 5,974 -889 6,062 4,520 -85 15,713 -28.94%
-
NP to SH 9,399 5,974 -889 6,062 4,520 -85 15,713 -28.94%
-
Tax Rate 23.35% 23.55% - 21.10% 26.20% - 8.47% -
Total Cost 45,112 38,335 5,427 28,488 23,889 4,920 2,572 571.55%
-
Net Worth 116,576 107,279 101,251 103,934 97,871 95,134 95,222 14.39%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div - - 1,788 - 1,788 - - -
Div Payout % - - 0.00% - 39.57% - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 116,576 107,279 101,251 103,934 97,871 95,134 95,222 14.39%
NOSH 178,688 180,002 180,002 180,002 180,002 180,002 180,002 -0.48%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 17.24% 13.48% -19.59% 17.55% 15.91% -1.76% 85.93% -
ROE 8.06% 5.57% -0.88% 5.83% 4.62% -0.09% 16.50% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 30.51 24.77 2.54 19.32 15.88 2.70 10.22 106.91%
EPS 5.26 3.34 -0.50 3.39 2.53 -0.05 8.78 -28.86%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.6524 0.5998 0.5661 0.5811 0.5472 0.5319 0.5321 14.51%
Adjusted Per Share Value based on latest NOSH - 178,688
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 30.51 24.80 2.54 19.34 15.90 2.71 10.23 106.78%
EPS 5.26 3.34 -0.50 3.39 2.53 -0.05 8.79 -28.92%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.6524 0.6004 0.5666 0.5817 0.5477 0.5324 0.5329 14.39%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.645 0.645 0.73 0.605 0.35 0.31 0.20 -
P/RPS 2.11 2.60 28.77 3.13 2.20 11.47 1.96 5.02%
P/EPS 12.26 19.31 -146.87 17.85 13.85 -652.31 2.28 205.98%
EY 8.16 5.18 -0.68 5.60 7.22 -0.15 43.90 -67.33%
DY 0.00 0.00 1.37 0.00 2.86 0.00 0.00 -
P/NAPS 0.99 1.08 1.29 1.04 0.64 0.58 0.38 89.00%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 16/01/25 30/10/24 25/07/24 25/04/24 17/01/24 26/10/23 27/07/23 -
Price 0.63 0.70 0.765 0.675 0.485 0.38 0.20 -
P/RPS 2.07 2.83 30.15 3.49 3.05 14.06 1.96 3.69%
P/EPS 11.98 20.96 -153.91 19.92 19.19 -799.60 2.28 201.32%
EY 8.35 4.77 -0.65 5.02 5.21 -0.13 43.90 -66.82%
DY 0.00 0.00 1.31 0.00 2.06 0.00 0.00 -
P/NAPS 0.97 1.17 1.35 1.16 0.89 0.71 0.38 86.45%

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