[TAS] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -5.27%
YoY- 46.3%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 223,696 255,198 157,372 96,982 98,502 94,762 165,940 5.10%
PBT 24,848 21,462 39,362 14,628 9,482 3,286 19,098 4.48%
Tax -4,056 -2,258 -7,768 -4,378 -2,476 -1,476 -4,822 -2.84%
NP 20,792 19,204 31,594 10,250 7,006 1,810 14,276 6.46%
-
NP to SH 20,792 19,204 31,594 10,250 7,006 1,810 14,276 6.46%
-
Tax Rate 16.32% 10.52% 19.73% 29.93% 26.11% 44.92% 25.25% -
Total Cost 202,904 235,994 125,778 86,732 91,496 92,952 151,664 4.96%
-
Net Worth 208,359 181,365 161,259 140,911 131,610 129,487 105,855 11.94%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 208,359 181,365 161,259 140,911 131,610 129,487 105,855 11.94%
NOSH 175,608 175,860 175,913 176,116 176,919 181,000 146,270 3.09%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 9.29% 7.53% 20.08% 10.57% 7.11% 1.91% 8.60% -
ROE 9.98% 10.59% 19.59% 7.27% 5.32% 1.40% 13.49% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 127.38 145.11 89.46 55.07 55.68 52.35 113.45 1.94%
EPS 11.84 10.92 17.96 5.82 3.96 1.00 9.76 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1865 1.0313 0.9167 0.8001 0.7439 0.7154 0.7237 8.58%
Adjusted Per Share Value based on latest NOSH - 175,362
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 124.27 141.78 87.43 53.88 54.72 52.64 92.19 5.10%
EPS 11.55 10.67 17.55 5.69 3.89 1.01 7.93 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1575 1.0076 0.8959 0.7828 0.7312 0.7194 0.5881 11.94%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.69 0.91 1.13 0.43 0.38 0.50 0.73 -
P/RPS 0.54 0.63 1.26 0.78 0.68 0.96 0.64 -2.79%
P/EPS 5.83 8.33 6.29 7.39 9.60 50.00 7.48 -4.06%
EY 17.16 12.00 15.89 13.53 10.42 2.00 13.37 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.88 1.23 0.54 0.51 0.70 1.01 -8.82%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 26/01/10 -
Price 0.68 0.745 1.21 0.415 0.41 0.54 0.69 -
P/RPS 0.53 0.51 1.35 0.75 0.74 1.03 0.61 -2.31%
P/EPS 5.74 6.82 6.74 7.13 10.35 54.00 7.07 -3.41%
EY 17.41 14.66 14.84 14.02 9.66 1.85 14.14 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 1.32 0.52 0.55 0.75 0.95 -8.15%

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