[TAS] YoY Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -28.64%
YoY- -60.85%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 25,145 171,776 171,776 269,296 257,301 119,482 90,874 -22.64%
PBT 1,205 -1,246 -1,246 15,078 42,616 17,904 8,450 -32.24%
Tax -332 -2,836 -2,836 -1,374 -7,612 -4,069 -2,832 -34.85%
NP 873 -4,082 -4,082 13,704 35,004 13,834 5,618 -31.07%
-
NP to SH 873 -4,082 -4,082 13,704 35,004 13,834 5,618 -31.07%
-
Tax Rate 27.55% - - 9.11% 17.86% 22.73% 33.51% -
Total Cost 24,272 175,858 175,858 255,592 222,297 105,648 85,256 -22.20%
-
Net Worth 176,036 0 194,173 183,879 171,690 145,826 132,439 5.85%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - 4,689 - - -
Div Payout % - - - - 13.40% - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 176,036 0 194,173 183,879 171,690 145,826 132,439 5.85%
NOSH 180,002 175,976 175,976 175,692 175,840 175,864 177,058 0.33%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 3.47% -2.38% -2.38% 5.09% 13.60% 11.58% 6.18% -
ROE 0.50% 0.00% -2.10% 7.45% 20.39% 9.49% 4.24% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 14.32 97.61 97.61 153.28 146.33 67.94 51.32 -22.51%
EPS 0.49 -2.32 -2.32 7.80 19.91 7.87 3.17 -31.14%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.0025 0.00 1.1034 1.0466 0.9764 0.8292 0.748 6.02%
Adjusted Per Share Value based on latest NOSH - 177,894
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 13.97 95.43 95.43 149.61 142.94 66.38 50.49 -22.65%
EPS 0.49 -2.27 -2.27 7.61 19.45 7.69 3.12 -30.92%
DPS 0.00 0.00 0.00 0.00 2.61 0.00 0.00 -
NAPS 0.978 0.00 1.0787 1.0215 0.9538 0.8101 0.7358 5.85%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.335 0.505 0.485 0.755 1.21 0.36 0.38 -
P/RPS 2.34 0.52 0.50 0.49 0.83 0.53 0.74 25.87%
P/EPS 67.36 -21.77 -20.91 9.68 6.08 4.58 11.97 41.24%
EY 1.48 -4.59 -4.78 10.33 16.45 21.85 8.35 -29.23%
DY 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.33 0.00 0.44 0.72 1.24 0.43 0.51 -8.33%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 20/04/17 - 20/04/16 23/04/15 24/04/14 15/04/13 27/04/12 -
Price 0.325 0.00 0.42 0.74 1.46 0.375 0.34 -
P/RPS 2.27 0.00 0.43 0.48 1.00 0.55 0.66 28.00%
P/EPS 65.35 0.00 -18.10 9.49 7.33 4.77 10.71 43.55%
EY 1.53 0.00 -5.52 10.54 13.63 20.98 9.33 -30.32%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.32 0.00 0.38 0.71 1.50 0.45 0.45 -6.58%

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