[TAS] QoQ TTM Result on 30-Nov-2022 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
11-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 21.13%
YoY- -134.73%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 38,286 36,126 52,898 55,955 51,250 57,500 34,543 7.07%
PBT 17,676 16,830 1,353 -1,283 -1,928 -799 -598 -
Tax -1,733 -1,554 -483 -427 -240 -711 -1,014 42.80%
NP 15,943 15,276 870 -1,710 -2,168 -1,510 -1,612 -
-
NP to SH 15,943 15,276 870 -1,710 -2,168 -1,510 -1,612 -
-
Tax Rate 9.80% 9.23% 35.70% - - - - -
Total Cost 22,343 20,850 52,028 57,665 53,418 59,010 36,155 -27.38%
-
Net Worth 95,134 95,222 91,178 90,519 90,935 93,155 90,183 3.61%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 95,134 95,222 91,178 90,519 90,935 93,155 90,183 3.61%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 41.64% 42.29% 1.64% -3.06% -4.23% -2.63% -4.67% -
ROE 16.76% 16.04% 0.95% -1.89% -2.38% -1.62% -1.79% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 21.41 20.19 29.56 31.27 29.16 32.20 19.76 5.47%
EPS 8.91 8.54 0.49 -0.96 -1.23 -0.85 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5319 0.5321 0.5095 0.5059 0.5174 0.5217 0.5159 2.05%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 21.27 20.07 29.39 31.09 28.47 31.94 19.19 7.08%
EPS 8.86 8.49 0.48 -0.95 -1.20 -0.84 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5285 0.529 0.5065 0.5029 0.5052 0.5175 0.501 3.61%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.31 0.20 0.22 0.20 0.185 0.22 0.24 -
P/RPS 1.45 0.99 0.74 0.64 0.63 0.68 1.21 12.78%
P/EPS 3.48 2.34 45.25 -20.93 -15.00 -26.02 -26.03 -
EY 28.75 42.68 2.21 -4.78 -6.67 -3.84 -3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.43 0.40 0.36 0.42 0.47 15.00%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 27/07/23 17/04/23 11/01/23 27/10/22 28/07/22 21/04/22 -
Price 0.38 0.20 0.205 0.19 0.19 0.18 0.235 -
P/RPS 1.78 0.99 0.69 0.61 0.65 0.56 1.19 30.69%
P/EPS 4.26 2.34 42.17 -19.88 -15.40 -21.29 -25.48 -
EY 23.46 42.68 2.37 -5.03 -6.49 -4.70 -3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.40 0.38 0.37 0.35 0.46 33.45%

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