[TAS] QoQ TTM Result on 31-May-2010 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 4.88%
YoY- 193.68%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 114,686 104,322 118,325 139,911 105,167 82,970 44,244 89.02%
PBT 2,726 3,461 5,123 11,363 10,659 9,550 7,705 -50.07%
Tax -1,030 -1,372 -1,466 -3,040 -2,723 -2,411 -1,950 -34.73%
NP 1,696 2,089 3,657 8,323 7,936 7,139 5,755 -55.81%
-
NP to SH 1,696 2,089 3,657 8,323 7,936 7,139 5,755 -55.81%
-
Tax Rate 37.78% 39.64% 28.62% 26.75% 25.55% 25.25% 25.31% -
Total Cost 112,990 102,233 114,668 131,588 97,231 75,831 38,489 105.42%
-
Net Worth 131,850 131,633 133,656 134,583 131,903 129,984 81,406 38.03%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 131,850 131,633 133,656 134,583 131,903 129,984 81,406 38.03%
NOSH 183,636 183,999 181,499 184,285 181,136 179,610 113,064 38.29%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.48% 2.00% 3.09% 5.95% 7.55% 8.60% 13.01% -
ROE 1.29% 1.59% 2.74% 6.18% 6.02% 5.49% 7.07% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 62.45 56.70 65.19 75.92 58.06 46.19 39.13 36.68%
EPS 0.92 1.14 2.01 4.52 4.38 3.97 5.09 -68.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.718 0.7154 0.7364 0.7303 0.7282 0.7237 0.72 -0.18%
Adjusted Per Share Value based on latest NOSH - 184,285
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 63.71 57.96 65.74 77.73 58.43 46.09 24.58 89.02%
EPS 0.94 1.16 2.03 4.62 4.41 3.97 3.20 -55.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7325 0.7313 0.7425 0.7477 0.7328 0.7221 0.4523 38.02%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.49 0.50 0.52 0.50 0.66 0.73 0.87 -
P/RPS 0.78 0.88 0.80 0.66 1.14 1.58 2.22 -50.30%
P/EPS 53.06 44.04 25.81 11.07 15.06 18.37 17.09 113.26%
EY 1.88 2.27 3.87 9.03 6.64 5.44 5.85 -53.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.68 0.91 1.01 1.21 -31.97%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 26/04/11 26/01/11 25/10/10 29/07/10 - - - -
Price 0.47 0.54 0.56 0.58 0.00 0.00 0.00 -
P/RPS 0.75 0.95 0.86 0.76 0.00 0.00 0.00 -
P/EPS 50.89 47.56 27.79 12.84 0.00 0.00 0.00 -
EY 1.97 2.10 3.60 7.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.76 0.79 0.00 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