[TAS] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 11.16%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 104,322 118,325 139,911 105,167 82,970 44,244 25,986 152.38%
PBT 3,461 5,123 11,363 10,659 9,550 7,705 4,011 -9.35%
Tax -1,372 -1,466 -3,040 -2,723 -2,411 -1,950 -1,177 10.75%
NP 2,089 3,657 8,323 7,936 7,139 5,755 2,834 -18.38%
-
NP to SH 2,089 3,657 8,323 7,936 7,139 5,755 2,834 -18.38%
-
Tax Rate 39.64% 28.62% 26.75% 25.55% 25.25% 25.31% 29.34% -
Total Cost 102,233 114,668 131,588 97,231 75,831 38,489 23,152 168.91%
-
Net Worth 131,633 133,656 134,583 131,903 129,984 81,406 12,061 391.31%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 131,633 133,656 134,583 131,903 129,984 81,406 12,061 391.31%
NOSH 183,999 181,499 184,285 181,136 179,610 113,064 21,800 314.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 2.00% 3.09% 5.95% 7.55% 8.60% 13.01% 10.91% -
ROE 1.59% 2.74% 6.18% 6.02% 5.49% 7.07% 23.50% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 56.70 65.19 75.92 58.06 46.19 39.13 119.20 -39.03%
EPS 1.14 2.01 4.52 4.38 3.97 5.09 13.00 -80.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7154 0.7364 0.7303 0.7282 0.7237 0.72 0.5533 18.66%
Adjusted Per Share Value based on latest NOSH - 181,136
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 57.96 65.74 77.73 58.43 46.09 24.58 14.44 152.35%
EPS 1.16 2.03 4.62 4.41 3.97 3.20 1.57 -18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7313 0.7425 0.7477 0.7328 0.7221 0.4523 0.067 391.34%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 - -
Price 0.50 0.52 0.50 0.66 0.73 0.87 0.00 -
P/RPS 0.88 0.80 0.66 1.14 1.58 2.22 0.00 -
P/EPS 44.04 25.81 11.07 15.06 18.37 17.09 0.00 -
EY 2.27 3.87 9.03 6.64 5.44 5.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.68 0.91 1.01 1.21 0.00 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 25/10/10 29/07/10 - - - - -
Price 0.54 0.56 0.58 0.00 0.00 0.00 0.00 -
P/RPS 0.95 0.86 0.76 0.00 0.00 0.00 0.00 -
P/EPS 47.56 27.79 12.84 0.00 0.00 0.00 0.00 -
EY 2.10 3.60 7.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.79 0.00 0.00 0.00 0.00 -

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