[TAS] QoQ TTM Result on 30-Nov-2023 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
17-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
30-Nov-2023 [#2]
Profit Trend
QoQ- 30.48%
YoY- 1316.49%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 111,806 72,332 86,079 57,078 38,286 36,126 52,898 64.32%
PBT 20,599 12,739 30,929 23,947 17,676 16,830 1,353 509.23%
Tax -4,932 -3,131 -4,719 -3,145 -1,733 -1,554 -483 367.36%
NP 15,667 9,608 26,210 20,802 15,943 15,276 870 581.04%
-
NP to SH 15,667 9,608 26,210 20,802 15,943 15,276 870 581.04%
-
Tax Rate 23.94% 24.58% 15.26% 13.13% 9.80% 9.23% 35.70% -
Total Cost 96,139 62,724 59,869 36,276 22,343 20,850 52,028 50.30%
-
Net Worth 107,279 101,251 103,934 97,871 95,134 95,222 91,178 11.39%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 3,577 3,577 1,788 1,788 - - - -
Div Payout % 22.83% 37.23% 6.82% 8.60% - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 107,279 101,251 103,934 97,871 95,134 95,222 91,178 11.39%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 14.01% 13.28% 30.45% 36.44% 41.64% 42.29% 1.64% -
ROE 14.60% 9.49% 25.22% 21.25% 16.76% 16.04% 0.95% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 62.51 40.44 48.13 31.91 21.41 20.19 29.56 64.37%
EPS 8.76 5.37 14.65 11.63 8.91 8.54 0.49 577.76%
DPS 2.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5661 0.5811 0.5472 0.5319 0.5321 0.5095 11.43%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 62.11 40.18 47.82 31.71 21.27 20.07 29.39 64.30%
EPS 8.70 5.34 14.56 11.56 8.86 8.49 0.48 583.97%
DPS 1.99 1.99 0.99 0.99 0.00 0.00 0.00 -
NAPS 0.596 0.5625 0.5774 0.5437 0.5285 0.529 0.5065 11.40%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.645 0.73 0.605 0.35 0.31 0.20 0.22 -
P/RPS 1.03 1.81 1.26 1.10 1.45 0.99 0.74 24.53%
P/EPS 7.36 13.59 4.13 3.01 3.48 2.34 45.25 -70.03%
EY 13.58 7.36 24.22 33.23 28.75 42.68 2.21 233.64%
DY 3.10 2.74 1.65 2.86 0.00 0.00 0.00 -
P/NAPS 1.08 1.29 1.04 0.64 0.58 0.38 0.43 84.25%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/10/24 25/07/24 25/04/24 17/01/24 26/10/23 27/07/23 17/04/23 -
Price 0.70 0.765 0.675 0.485 0.38 0.20 0.205 -
P/RPS 1.12 1.89 1.40 1.52 1.78 0.99 0.69 37.91%
P/EPS 7.99 14.24 4.61 4.17 4.26 2.34 42.17 -66.84%
EY 12.51 7.02 21.71 23.98 23.46 42.68 2.37 201.63%
DY 2.86 2.61 1.48 2.06 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 1.16 0.89 0.71 0.38 0.40 103.86%

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