[TAS] YoY Annual (Unaudited) Result on 31-May-2009 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
Revenue 101,573 119,735 139,912 54,917 54,917 43,409 -0.70%
PBT 15,517 5,324 11,362 6,936 6,936 2,422 -0.92%
Tax -4,185 -1,445 -3,040 -1,440 -1,440 -156 -1.22%
NP 11,332 3,879 8,322 5,496 5,496 2,266 -0.83%
-
NP to SH 11,332 3,879 8,332 5,496 5,496 2,266 -0.83%
-
Tax Rate 26.97% 27.14% 26.76% 20.76% 20.76% 6.44% -
Total Cost 90,241 115,856 131,590 49,421 49,421 41,143 -0.69%
-
Net Worth 138,994 132,246 119,310 12,031 12,031 64,929 -2.78%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
Div 2,655 - 32 - - - -100.00%
Div Payout % 23.44% - 0.39% - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
Net Worth 138,994 132,246 119,310 12,031 12,031 64,929 -2.78%
NOSH 177,062 180,418 163,372 21,744 21,744 21,788 -2.39%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
NP Margin 11.16% 3.24% 5.95% 10.01% 10.01% 5.22% -
ROE 8.15% 2.93% 6.98% 45.68% 45.68% 3.49% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
RPS 57.37 66.37 85.64 252.55 252.55 199.23 1.72%
EPS 6.40 2.15 5.10 33.00 33.00 10.40 1.91%
DPS 1.50 0.00 0.02 0.00 0.00 0.00 -100.00%
NAPS 0.785 0.733 0.7303 0.5533 0.5533 2.98 -0.40%
Adjusted Per Share Value based on latest NOSH - 21,800
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
RPS 56.43 66.52 77.73 30.51 30.51 24.12 -0.70%
EPS 6.30 2.15 4.63 3.05 3.05 1.26 -0.83%
DPS 1.48 0.00 0.02 0.00 0.00 0.00 -100.00%
NAPS 0.7722 0.7347 0.6628 0.0668 0.0668 0.3607 -2.78%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
Date 31/05/12 31/05/11 31/05/10 - - - -
Price 0.36 0.40 0.50 0.00 0.00 0.00 -
P/RPS 0.63 0.60 0.58 0.00 0.00 0.00 -100.00%
P/EPS 5.63 18.60 9.80 0.00 0.00 0.00 -100.00%
EY 17.78 5.38 10.20 0.00 0.00 0.00 -100.00%
DY 4.17 0.00 0.04 0.00 0.00 0.00 -100.00%
P/NAPS 0.46 0.55 0.68 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/12/98 CAGR
Date 25/07/12 29/07/11 29/07/10 25/02/00 25/02/00 - -
Price 0.40 0.40 0.58 0.00 0.00 0.00 -
P/RPS 0.70 0.60 0.68 0.00 0.00 0.00 -100.00%
P/EPS 6.25 18.60 11.37 0.00 0.00 0.00 -100.00%
EY 16.00 5.38 8.79 0.00 0.00 0.00 -100.00%
DY 3.75 0.00 0.03 0.00 0.00 0.00 -100.00%
P/NAPS 0.51 0.55 0.79 0.00 0.00 0.00 -100.00%

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