[TAS] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
15-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 34.97%
YoY- 146.23%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 171,776 269,296 257,301 119,482 90,874 106,589 140,222 3.43%
PBT -1,246 15,078 42,616 17,904 8,450 2,688 14,210 -
Tax -2,836 -1,374 -7,612 -4,069 -2,832 -942 -3,630 -4.02%
NP -4,082 13,704 35,004 13,834 5,618 1,745 10,580 -
-
NP to SH -4,082 13,704 35,004 13,834 5,618 1,745 10,580 -
-
Tax Rate - 9.11% 17.86% 22.73% 33.51% 35.04% 25.55% -
Total Cost 175,858 255,592 222,297 105,648 85,256 104,844 129,642 5.20%
-
Net Worth 194,173 183,879 171,690 145,826 132,439 128,748 114,648 9.16%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 4,689 - - - - -
Div Payout % - - 13.40% - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 194,173 183,879 171,690 145,826 132,439 128,748 114,648 9.16%
NOSH 175,976 175,692 175,840 175,864 177,058 179,315 157,440 1.87%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -2.38% 5.09% 13.60% 11.58% 6.18% 1.64% 7.55% -
ROE -2.10% 7.45% 20.39% 9.49% 4.24% 1.36% 9.23% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 97.61 153.28 146.33 67.94 51.32 59.44 89.06 1.53%
EPS -2.32 7.80 19.91 7.87 3.17 0.97 6.72 -
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.1034 1.0466 0.9764 0.8292 0.748 0.718 0.7282 7.16%
Adjusted Per Share Value based on latest NOSH - 176,174
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 95.43 149.61 142.94 66.38 50.49 59.22 77.90 3.43%
EPS -2.27 7.61 19.45 7.69 3.12 0.97 5.88 -
DPS 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
NAPS 1.0787 1.0215 0.9538 0.8101 0.7358 0.7153 0.6369 9.17%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.485 0.755 1.21 0.36 0.38 0.49 0.66 -
P/RPS 0.50 0.49 0.83 0.53 0.74 0.82 0.74 -6.31%
P/EPS -20.91 9.68 6.08 4.58 11.97 50.34 9.82 -
EY -4.78 10.33 16.45 21.85 8.35 1.99 10.18 -
DY 0.00 0.00 2.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.72 1.24 0.43 0.51 0.68 0.91 -11.39%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 20/04/16 23/04/15 24/04/14 15/04/13 27/04/12 26/04/11 27/04/10 -
Price 0.42 0.74 1.46 0.375 0.34 0.47 0.62 -
P/RPS 0.43 0.48 1.00 0.55 0.66 0.79 0.70 -7.79%
P/EPS -18.10 9.49 7.33 4.77 10.71 48.29 9.23 -
EY -5.52 10.54 13.63 20.98 9.33 2.07 10.84 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.71 1.50 0.45 0.45 0.65 0.85 -12.54%

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