[TAS] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 153.65%
YoY- 215.42%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 8,980 302,072 305,272 118,576 71,088 70,692 90,632 -31.95%
PBT -4,208 41,632 26,028 40,872 14,880 6,264 5,860 -
Tax -312 -6,712 -4,224 -6,744 -4,060 -1,160 -1,504 -23.04%
NP -4,520 34,920 21,804 34,128 10,820 5,104 4,356 -
-
NP to SH -4,520 34,920 21,804 34,128 10,820 5,104 4,356 -
-
Tax Rate - 16.12% 16.23% 16.50% 27.28% 18.52% 25.67% -
Total Cost 13,500 267,152 283,468 84,448 60,268 65,588 86,276 -26.57%
-
Net Worth 173,031 205,515 175,785 157,762 140,554 129,708 133,656 4.39%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 173,031 205,515 175,785 157,762 140,554 129,708 133,656 4.39%
NOSH 176,562 175,653 175,838 175,917 175,649 177,222 181,499 -0.45%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -50.33% 11.56% 7.14% 28.78% 15.22% 7.22% 4.81% -
ROE -2.61% 16.99% 12.40% 21.63% 7.70% 3.93% 3.26% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 5.09 171.97 173.61 67.40 40.47 39.89 49.93 -31.62%
EPS -2.56 19.88 12.40 19.40 6.16 2.88 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.17 0.9997 0.8968 0.8002 0.7319 0.7364 4.87%
Adjusted Per Share Value based on latest NOSH - 175,917
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 4.99 167.82 169.59 65.87 39.49 39.27 50.35 -31.94%
EPS -2.51 19.40 12.11 18.96 6.01 2.84 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9613 1.1417 0.9766 0.8765 0.7809 0.7206 0.7425 4.39%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.335 0.40 1.16 0.48 0.39 0.37 0.52 -
P/RPS 6.59 0.23 0.67 0.71 0.96 0.93 1.04 35.99%
P/EPS -13.09 2.01 9.35 2.47 6.33 12.85 21.67 -
EY -7.64 49.70 10.69 40.42 15.79 7.78 4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 1.16 0.54 0.49 0.51 0.71 -11.53%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 25/10/16 22/10/15 21/10/14 23/10/13 19/10/12 27/10/11 25/10/10 -
Price 0.325 0.51 0.845 0.96 0.48 0.37 0.56 -
P/RPS 6.39 0.30 0.49 1.42 1.19 0.93 1.12 33.63%
P/EPS -12.70 2.57 6.81 4.95 7.79 12.85 23.33 -
EY -7.88 38.98 14.67 20.21 12.83 7.78 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.85 1.07 0.60 0.51 0.76 -12.96%

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