[TAS] QoQ TTM Result on 31-Aug-2010 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -56.06%
YoY- -36.46%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 119,735 114,686 104,322 118,325 139,911 105,167 82,970 27.73%
PBT 5,330 2,726 3,461 5,123 11,363 10,659 9,550 -32.23%
Tax -1,451 -1,030 -1,372 -1,466 -3,040 -2,723 -2,411 -28.74%
NP 3,879 1,696 2,089 3,657 8,323 7,936 7,139 -33.43%
-
NP to SH 3,879 1,696 2,089 3,657 8,323 7,936 7,139 -33.43%
-
Tax Rate 27.22% 37.78% 39.64% 28.62% 26.75% 25.55% 25.25% -
Total Cost 115,856 112,990 102,233 114,668 131,588 97,231 75,831 32.68%
-
Net Worth 131,734 131,850 131,633 133,656 134,583 131,903 129,984 0.89%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 131,734 131,850 131,633 133,656 134,583 131,903 129,984 0.89%
NOSH 179,720 183,636 183,999 181,499 184,285 181,136 179,610 0.04%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 3.24% 1.48% 2.00% 3.09% 5.95% 7.55% 8.60% -
ROE 2.94% 1.29% 1.59% 2.74% 6.18% 6.02% 5.49% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 66.62 62.45 56.70 65.19 75.92 58.06 46.19 27.68%
EPS 2.16 0.92 1.14 2.01 4.52 4.38 3.97 -33.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.733 0.718 0.7154 0.7364 0.7303 0.7282 0.7237 0.85%
Adjusted Per Share Value based on latest NOSH - 181,499
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 66.52 63.71 57.96 65.74 77.73 58.43 46.09 27.74%
EPS 2.15 0.94 1.16 2.03 4.62 4.41 3.97 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.7325 0.7313 0.7425 0.7477 0.7328 0.7221 0.90%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.40 0.49 0.50 0.52 0.50 0.66 0.73 -
P/RPS 0.60 0.78 0.88 0.80 0.66 1.14 1.58 -47.59%
P/EPS 18.53 53.06 44.04 25.81 11.07 15.06 18.37 0.58%
EY 5.40 1.88 2.27 3.87 9.03 6.64 5.44 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.70 0.71 0.68 0.91 1.01 -33.33%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 26/04/11 26/01/11 25/10/10 29/07/10 - - -
Price 0.40 0.47 0.54 0.56 0.58 0.00 0.00 -
P/RPS 0.60 0.75 0.95 0.86 0.76 0.00 0.00 -
P/EPS 18.53 50.89 47.56 27.79 12.84 0.00 0.00 -
EY 5.40 1.97 2.10 3.60 7.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.75 0.76 0.79 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