[TAS] YoY Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -58.45%
YoY- -87.32%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Revenue 157,372 96,982 98,502 94,762 165,940 0 96,562 3.70%
PBT 39,362 14,628 9,482 3,286 19,098 0 13,844 8.09%
Tax -7,768 -4,378 -2,476 -1,476 -4,822 0 -4,220 4.64%
NP 31,594 10,250 7,006 1,810 14,276 0 9,624 9.25%
-
NP to SH 31,594 10,250 7,006 1,810 14,276 0 9,624 9.25%
-
Tax Rate 19.73% 29.93% 26.11% 44.92% 25.25% - 30.48% -
Total Cost 125,778 86,732 91,496 92,952 151,664 0 86,938 2.78%
-
Net Worth 161,259 140,911 131,610 129,487 105,855 0 81,651 5.19%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Net Worth 161,259 140,911 131,610 129,487 105,855 0 81,651 5.19%
NOSH 175,913 176,116 176,919 181,000 146,270 21,773 21,773 16.83%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
NP Margin 20.08% 10.57% 7.11% 1.91% 8.60% 0.00% 9.97% -
ROE 19.59% 7.27% 5.32% 1.40% 13.49% 0.00% 11.79% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
RPS 89.46 55.07 55.68 52.35 113.45 0.00 443.48 -11.23%
EPS 17.96 5.82 3.96 1.00 9.76 0.00 44.20 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9167 0.8001 0.7439 0.7154 0.7237 0.00 3.75 -9.95%
Adjusted Per Share Value based on latest NOSH - 183,999
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
RPS 87.43 53.88 54.72 52.64 92.19 0.00 53.64 3.70%
EPS 17.55 5.69 3.89 1.01 7.93 0.00 5.35 9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8959 0.7828 0.7312 0.7194 0.5881 0.00 0.4536 5.19%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 - - -
Price 1.13 0.43 0.38 0.50 0.73 0.00 0.00 -
P/RPS 1.26 0.78 0.68 0.96 0.64 0.00 0.00 -
P/EPS 6.29 7.39 9.60 50.00 7.48 0.00 0.00 -
EY 15.89 13.53 10.42 2.00 13.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.54 0.51 0.70 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/06/00 CAGR
Date 16/01/14 23/01/13 12/01/12 26/01/11 26/01/10 - 23/08/00 -
Price 1.21 0.415 0.41 0.54 0.69 0.00 0.00 -
P/RPS 1.35 0.75 0.74 1.03 0.61 0.00 0.00 -
P/EPS 6.74 7.13 10.35 54.00 7.07 0.00 0.00 -
EY 14.84 14.02 9.66 1.85 14.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.52 0.55 0.75 0.95 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