[TAS] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 177.01%
YoY- 215.42%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 61,295 114,290 49,042 29,644 48,385 41,120 30,719 58.56%
PBT 2,342 12,280 9,463 10,218 3,279 6,114 3,593 -24.84%
Tax 190 -1,825 -2,198 -1,686 -199 -864 -1,173 -
NP 2,532 10,455 7,265 8,532 3,080 5,250 2,420 3.06%
-
NP to SH 2,532 10,455 7,265 8,532 3,080 5,250 2,420 3.06%
-
Tax Rate -8.11% 14.86% 23.23% 16.50% 6.07% 14.13% 32.65% -
Total Cost 58,763 103,835 41,777 21,112 45,305 35,870 28,299 62.83%
-
Net Worth 170,646 171,567 161,254 157,762 148,860 146,083 140,307 13.95%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - 3,514 - - 3,519 - - -
Div Payout % - 33.61% - - 114.29% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 170,646 171,567 161,254 157,762 148,860 146,083 140,307 13.95%
NOSH 175,833 175,714 175,907 175,917 175,999 176,174 175,362 0.17%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 4.13% 9.15% 14.81% 28.78% 6.37% 12.77% 7.88% -
ROE 1.48% 6.09% 4.51% 5.41% 2.07% 3.59% 1.72% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 34.86 65.04 27.88 16.85 27.49 23.34 17.52 58.26%
EPS 1.44 5.95 4.13 4.85 1.75 2.98 1.38 2.88%
DPS 0.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9705 0.9764 0.9167 0.8968 0.8458 0.8292 0.8001 13.75%
Adjusted Per Share Value based on latest NOSH - 175,917
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 34.05 63.49 27.25 16.47 26.88 22.84 17.07 58.52%
EPS 1.41 5.81 4.04 4.74 1.71 2.92 1.34 3.45%
DPS 0.00 1.95 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.948 0.9531 0.8959 0.8765 0.827 0.8116 0.7795 13.94%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.35 1.21 1.13 0.48 0.50 0.36 0.43 -
P/RPS 3.87 1.86 4.05 2.85 1.82 1.54 2.45 35.67%
P/EPS 93.75 20.34 27.36 9.90 28.57 12.08 31.16 108.54%
EY 1.07 4.92 3.65 10.10 3.50 8.28 3.21 -51.95%
DY 0.00 1.65 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.39 1.24 1.23 0.54 0.59 0.43 0.54 87.93%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 17/07/14 24/04/14 16/01/14 23/10/13 24/07/13 15/04/13 23/01/13 -
Price 1.59 1.46 1.21 0.96 0.66 0.375 0.415 -
P/RPS 4.56 2.24 4.34 5.70 2.40 1.61 2.37 54.75%
P/EPS 110.42 24.54 29.30 19.79 37.71 12.58 30.07 138.20%
EY 0.91 4.08 3.41 5.05 2.65 7.95 3.33 -57.92%
DY 0.00 1.37 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.64 1.50 1.32 1.07 0.78 0.45 0.52 115.21%

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