[TAS] QoQ TTM Result on 30-Nov-2015 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
22-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- -15.7%
YoY- -40.96%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 57,257 202,735 202,735 260,122 275,073 275,873 263,266 -70.35%
PBT -44,988 688 688 14,625 16,832 12,931 13,650 -
Tax 940 -1,485 -1,485 -1,288 -1,011 -389 -840 -
NP -44,048 -797 -797 13,337 15,821 12,542 12,810 -
-
NP to SH -44,048 -797 -797 13,337 15,821 12,542 12,810 -
-
Tax Rate - 215.84% 215.84% 8.81% 6.01% 3.01% 6.15% -
Total Cost 101,305 203,532 203,532 246,785 259,252 263,331 250,456 -51.39%
-
Net Worth 173,152 193,858 0 208,199 205,515 186,455 186,184 -5.61%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 173,152 193,858 0 208,199 205,515 186,455 186,184 -5.61%
NOSH 175,611 175,691 175,691 175,473 175,653 175,503 177,894 -1.02%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin -76.93% -0.39% -0.39% 5.13% 5.75% 4.55% 4.87% -
ROE -25.44% -0.41% 0.00% 6.41% 7.70% 6.73% 6.88% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 32.60 115.39 115.39 148.24 156.60 157.19 147.99 -70.05%
EPS -25.08 -0.45 -0.45 7.60 9.01 7.15 7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.986 1.1034 0.00 1.1865 1.17 1.0624 1.0466 -4.64%
Adjusted Per Share Value based on latest NOSH - 175,473
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 31.81 112.63 112.63 144.51 152.82 153.26 146.26 -70.35%
EPS -24.47 -0.44 -0.44 7.41 8.79 6.97 7.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9619 1.077 0.00 1.1567 1.1417 1.0359 1.0343 -5.61%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.37 0.485 0.505 0.69 0.40 0.63 0.755 -
P/RPS 1.13 0.42 0.44 0.47 0.26 0.40 0.51 88.51%
P/EPS -1.48 -106.91 -111.32 9.08 4.44 8.82 10.48 -
EY -67.79 -0.94 -0.90 11.02 22.52 11.34 9.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.00 0.58 0.34 0.59 0.72 -39.90%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/07/16 20/04/16 - 22/01/16 22/10/15 28/07/15 23/04/15 -
Price 0.335 0.42 0.00 0.68 0.51 0.605 0.74 -
P/RPS 1.03 0.36 0.00 0.46 0.33 0.38 0.50 77.88%
P/EPS -1.34 -92.59 0.00 8.95 5.66 8.47 10.28 -
EY -74.87 -1.08 0.00 11.18 17.66 11.81 9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.00 0.57 0.44 0.57 0.71 -44.38%

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