[TAS] YoY Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -19.8%
YoY- 221.93%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 269,296 257,301 119,482 90,874 106,589 140,222 0 -
PBT 15,078 42,616 17,904 8,450 2,688 14,210 0 -
Tax -1,374 -7,612 -4,069 -2,832 -942 -3,630 0 -
NP 13,704 35,004 13,834 5,618 1,745 10,580 0 -
-
NP to SH 13,704 35,004 13,834 5,618 1,745 10,580 0 -
-
Tax Rate 9.11% 17.86% 22.73% 33.51% 35.04% 25.55% - -
Total Cost 255,592 222,297 105,648 85,256 104,844 129,642 0 -
-
Net Worth 183,879 171,690 145,826 132,439 128,748 114,648 0 -
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - 4,689 - - - - - -
Div Payout % - 13.40% - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 183,879 171,690 145,826 132,439 128,748 114,648 0 -
NOSH 175,692 175,840 175,864 177,058 179,315 157,440 21,773 41.60%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 5.09% 13.60% 11.58% 6.18% 1.64% 7.55% 0.00% -
ROE 7.45% 20.39% 9.49% 4.24% 1.36% 9.23% 0.00% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 153.28 146.33 67.94 51.32 59.44 89.06 0.00 -
EPS 7.80 19.91 7.87 3.17 0.97 6.72 0.00 -
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0466 0.9764 0.8292 0.748 0.718 0.7282 0.00 -
Adjusted Per Share Value based on latest NOSH - 177,999
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 149.61 142.94 66.38 50.49 59.22 77.90 0.00 -
EPS 7.61 19.45 7.69 3.12 0.97 5.88 0.00 -
DPS 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0215 0.9538 0.8101 0.7358 0.7153 0.6369 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 - -
Price 0.755 1.21 0.36 0.38 0.49 0.66 0.00 -
P/RPS 0.49 0.83 0.53 0.74 0.82 0.74 0.00 -
P/EPS 9.68 6.08 4.58 11.97 50.34 9.82 0.00 -
EY 10.33 16.45 21.85 8.35 1.99 10.18 0.00 -
DY 0.00 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.24 0.43 0.51 0.68 0.91 0.00 -
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 24/04/14 15/04/13 27/04/12 26/04/11 27/04/10 - -
Price 0.74 1.46 0.375 0.34 0.47 0.62 0.00 -
P/RPS 0.48 1.00 0.55 0.66 0.79 0.70 0.00 -
P/EPS 9.49 7.33 4.77 10.71 48.29 9.23 0.00 -
EY 10.54 13.63 20.98 9.33 2.07 10.84 0.00 -
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.50 0.45 0.45 0.65 0.85 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