[TAS] QoQ TTM Result on 28-Feb-2017 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
20-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 44.84%
YoY- -2176.66%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 37,672 28,889 20,705 5,816 9,111 23,172 57,257 -24.33%
PBT -12,532 -10,617 -13,956 -19,383 -34,200 -48,056 -44,988 -57.31%
Tax -190 -57 -80 1,238 1,302 1,211 940 -
NP -12,722 -10,674 -14,036 -18,145 -32,898 -46,845 -44,048 -56.27%
-
NP to SH -12,722 -10,674 -14,036 -18,145 -32,898 -46,845 -44,048 -56.27%
-
Tax Rate - - - - - - - -
Total Cost 50,394 39,563 34,741 23,961 42,009 70,017 101,305 -37.19%
-
Net Worth 160,425 162,427 160,723 176,036 174,490 173,031 173,152 -4.95%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 160,425 162,427 160,723 176,036 174,490 173,031 173,152 -4.95%
NOSH 180,002 180,002 180,002 175,597 175,597 176,562 175,611 1.65%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin -33.77% -36.95% -67.79% -311.98% -361.08% -202.16% -76.93% -
ROE -7.93% -6.57% -8.73% -10.31% -18.85% -27.07% -25.44% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 21.45 16.45 11.79 3.31 5.19 13.12 32.60 -24.33%
EPS -7.24 -6.08 -7.99 -10.33 -18.73 -26.53 -25.08 -56.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 0.925 0.9153 1.0025 0.9937 0.98 0.986 -4.95%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 20.93 16.05 11.50 3.23 5.06 12.87 31.81 -24.33%
EPS -7.07 -5.93 -7.80 -10.08 -18.28 -26.02 -24.47 -56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8912 0.9024 0.8929 0.978 0.9694 0.9613 0.9619 -4.95%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.32 0.26 0.34 0.335 0.255 0.335 0.37 -
P/RPS 1.49 1.58 2.88 10.11 4.91 2.55 1.13 20.22%
P/EPS -4.42 -4.28 -4.25 -3.24 -1.36 -1.26 -1.48 107.24%
EY -22.64 -23.38 -23.51 -30.85 -73.47 -79.20 -67.79 -51.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.37 0.33 0.26 0.34 0.38 -5.33%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 24/01/18 23/10/17 20/07/17 20/04/17 19/01/17 25/10/16 27/07/16 -
Price 0.335 0.28 0.305 0.325 0.325 0.325 0.335 -
P/RPS 1.56 1.70 2.59 9.81 6.26 2.48 1.03 31.85%
P/EPS -4.62 -4.61 -3.82 -3.15 -1.73 -1.22 -1.34 128.05%
EY -21.63 -21.71 -26.21 -31.79 -57.65 -81.64 -74.87 -56.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.33 0.32 0.33 0.33 0.34 5.79%

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