[TAS] QoQ Quarter Result on 31-May-2014 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
17-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -75.78%
YoY- -17.79%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 74,372 51,281 76,318 61,295 114,290 49,042 29,644 84.94%
PBT 578 4,223 6,507 2,342 12,280 9,463 10,218 -85.34%
Tax 98 -72 -1,056 190 -1,825 -2,198 -1,686 -
NP 676 4,151 5,451 2,532 10,455 7,265 8,532 -81.63%
-
NP to SH 676 4,151 5,451 2,532 10,455 7,265 8,532 -81.63%
-
Tax Rate -16.96% 1.70% 16.23% -8.11% 14.86% 23.23% 16.50% -
Total Cost 73,696 47,130 70,867 58,763 103,835 41,777 21,112 130.64%
-
Net Worth 186,184 181,395 175,785 170,646 171,567 161,254 157,762 11.70%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - 3,514 - - -
Div Payout % - - - - 33.61% - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 186,184 181,395 175,785 170,646 171,567 161,254 157,762 11.70%
NOSH 177,894 175,889 175,838 175,833 175,714 175,907 175,917 0.74%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 0.91% 8.09% 7.14% 4.13% 9.15% 14.81% 28.78% -
ROE 0.36% 2.29% 3.10% 1.48% 6.09% 4.51% 5.41% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 41.81 29.16 43.40 34.86 65.04 27.88 16.85 83.58%
EPS 0.38 2.36 3.10 1.44 5.95 4.13 4.85 -81.77%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0466 1.0313 0.9997 0.9705 0.9764 0.9167 0.8968 10.87%
Adjusted Per Share Value based on latest NOSH - 175,833
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 41.32 28.49 42.40 34.05 63.49 27.25 16.47 84.94%
EPS 0.38 2.31 3.03 1.41 5.81 4.04 4.74 -81.49%
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 1.0343 1.0077 0.9766 0.948 0.9531 0.8959 0.8765 11.70%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.755 0.91 1.16 1.35 1.21 1.13 0.48 -
P/RPS 1.81 3.12 2.67 3.87 1.86 4.05 2.85 -26.17%
P/EPS 198.68 38.56 37.42 93.75 20.34 27.36 9.90 642.55%
EY 0.50 2.59 2.67 1.07 4.92 3.65 10.10 -86.59%
DY 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.72 0.88 1.16 1.39 1.24 1.23 0.54 21.20%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 16/01/15 21/10/14 17/07/14 24/04/14 16/01/14 23/10/13 -
Price 0.74 0.745 0.845 1.59 1.46 1.21 0.96 -
P/RPS 1.77 2.56 1.95 4.56 2.24 4.34 5.70 -54.24%
P/EPS 194.74 31.57 27.26 110.42 24.54 29.30 19.79 361.13%
EY 0.51 3.17 3.67 0.91 4.08 3.41 5.05 -78.40%
DY 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.71 0.72 0.85 1.64 1.50 1.32 1.07 -23.98%

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