[TAS] YoY Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -47.72%
YoY- -81.08%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
Revenue 118,576 71,088 70,692 90,632 176,976 89,180 0 -100.00%
PBT 40,872 14,880 6,264 5,860 30,820 11,644 0 -100.00%
Tax -6,744 -4,060 -1,160 -1,504 -7,800 -3,732 0 -100.00%
NP 34,128 10,820 5,104 4,356 23,020 7,912 0 -100.00%
-
NP to SH 34,128 10,820 5,104 4,356 23,020 7,912 0 -100.00%
-
Tax Rate 16.50% 27.28% 18.52% 25.67% 25.31% 32.05% - -
Total Cost 84,448 60,268 65,588 86,276 153,956 81,268 0 -100.00%
-
Net Worth 157,762 140,554 129,708 133,656 81,406 78,685 0 -100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
Net Worth 157,762 140,554 129,708 133,656 81,406 78,685 0 -100.00%
NOSH 175,917 175,649 177,222 181,499 113,064 21,736 21,788 -2.40%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
NP Margin 28.78% 15.22% 7.22% 4.81% 13.01% 8.87% 0.00% -
ROE 21.63% 7.70% 3.93% 3.26% 28.28% 10.06% 0.00% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
RPS 67.40 40.47 39.89 49.93 156.53 410.28 0.00 -100.00%
EPS 19.40 6.16 2.88 2.40 20.36 36.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8968 0.8002 0.7319 0.7364 0.72 3.62 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 181,499
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
RPS 65.87 39.49 39.27 50.35 98.32 49.54 0.00 -100.00%
EPS 18.96 6.01 2.84 2.42 12.79 4.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8765 0.7809 0.7206 0.7425 0.4523 0.4371 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 - - -
Price 0.48 0.39 0.37 0.52 0.87 0.00 0.00 -
P/RPS 0.71 0.96 0.93 1.04 0.56 0.00 0.00 -100.00%
P/EPS 2.47 6.33 12.85 21.67 4.27 0.00 0.00 -100.00%
EY 40.42 15.79 7.78 4.62 23.40 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.51 0.71 1.21 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 31/03/99 CAGR
Date 23/10/13 19/10/12 27/10/11 25/10/10 19/10/09 16/05/00 - -
Price 0.96 0.48 0.37 0.56 0.81 0.00 0.00 -
P/RPS 1.42 1.19 0.93 1.12 0.52 0.00 0.00 -100.00%
P/EPS 4.95 7.79 12.85 23.33 3.98 0.00 0.00 -100.00%
EY 20.21 12.83 7.78 4.29 25.14 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.60 0.51 0.76 1.13 0.00 0.00 -100.00%

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