[TAS] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -41.33%
YoY- -56.72%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 114,290 49,042 29,644 48,385 41,120 30,719 17,772 246.99%
PBT 12,280 9,463 10,218 3,279 6,114 3,593 3,720 122.18%
Tax -1,825 -2,198 -1,686 -199 -864 -1,173 -1,015 48.02%
NP 10,455 7,265 8,532 3,080 5,250 2,420 2,705 146.89%
-
NP to SH 10,455 7,265 8,532 3,080 5,250 2,420 2,705 146.89%
-
Tax Rate 14.86% 23.23% 16.50% 6.07% 14.13% 32.65% 27.28% -
Total Cost 103,835 41,777 21,112 45,305 35,870 28,299 15,067 263.42%
-
Net Worth 171,567 161,254 157,762 148,860 146,083 140,307 140,554 14.25%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 3,514 - - 3,519 - - - -
Div Payout % 33.61% - - 114.29% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 171,567 161,254 157,762 148,860 146,083 140,307 140,554 14.25%
NOSH 175,714 175,907 175,917 175,999 176,174 175,362 175,649 0.02%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 9.15% 14.81% 28.78% 6.37% 12.77% 7.88% 15.22% -
ROE 6.09% 4.51% 5.41% 2.07% 3.59% 1.72% 1.92% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 65.04 27.88 16.85 27.49 23.34 17.52 10.12 246.85%
EPS 5.95 4.13 4.85 1.75 2.98 1.38 1.54 146.83%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9764 0.9167 0.8968 0.8458 0.8292 0.8001 0.8002 14.22%
Adjusted Per Share Value based on latest NOSH - 175,999
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 63.49 27.25 16.47 26.88 22.84 17.07 9.87 247.06%
EPS 5.81 4.04 4.74 1.71 2.92 1.34 1.50 147.24%
DPS 1.95 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.9531 0.8959 0.8765 0.827 0.8116 0.7795 0.7809 14.24%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.21 1.13 0.48 0.50 0.36 0.43 0.39 -
P/RPS 1.86 4.05 2.85 1.82 1.54 2.45 3.85 -38.51%
P/EPS 20.34 27.36 9.90 28.57 12.08 31.16 25.32 -13.61%
EY 4.92 3.65 10.10 3.50 8.28 3.21 3.95 15.81%
DY 1.65 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 0.54 0.59 0.43 0.54 0.49 86.01%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 16/01/14 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 -
Price 1.46 1.21 0.96 0.66 0.375 0.415 0.48 -
P/RPS 2.24 4.34 5.70 2.40 1.61 2.37 4.74 -39.41%
P/EPS 24.54 29.30 19.79 37.71 12.58 30.07 31.17 -14.77%
EY 4.08 3.41 5.05 2.65 7.95 3.33 3.21 17.38%
DY 1.37 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.50 1.32 1.07 0.78 0.45 0.52 0.60 84.51%

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