[TAS] YoY Annualized Quarter Result on 31-Aug-2018 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 360.19%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 35,700 12,736 27,340 35,928 41,716 8,980 302,072 -29.92%
PBT 948 -6,728 2,264 4,096 9,148 -4,208 41,632 -46.73%
Tax -1,324 -152 -740 -304 -220 -312 -6,712 -23.68%
NP -376 -6,880 1,524 3,792 8,928 -4,520 34,920 -
-
NP to SH -376 -6,880 1,524 3,792 8,928 -4,520 34,920 -
-
Tax Rate 139.66% - 32.69% 7.42% 2.40% - 16.12% -
Total Cost 36,076 19,616 25,816 32,136 32,788 13,500 267,152 -28.35%
-
Net Worth 92,910 87,593 162,866 159,301 162,427 173,031 205,515 -12.38%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 92,910 87,593 162,866 159,301 162,427 173,031 205,515 -12.38%
NOSH 180,002 180,002 180,002 180,002 180,002 176,562 175,653 0.40%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin -1.05% -54.02% 5.57% 10.55% 21.40% -50.33% 11.56% -
ROE -0.40% -7.85% 0.94% 2.38% 5.50% -2.61% 16.99% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 20.42 7.26 15.57 20.46 23.76 5.09 171.97 -29.86%
EPS -0.20 -3.92 0.88 2.16 5.08 -2.56 19.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5315 0.4993 0.9275 0.9072 0.925 0.98 1.17 -12.31%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 19.83 7.08 15.19 19.96 23.18 4.99 167.82 -29.92%
EPS -0.21 -3.82 0.85 2.11 4.96 -2.51 19.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.4866 0.9048 0.885 0.9024 0.9613 1.1417 -12.38%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.30 0.21 0.25 0.26 0.26 0.335 0.40 -
P/RPS 1.47 2.89 1.61 1.27 1.09 6.59 0.23 36.18%
P/EPS -139.48 -5.35 28.81 12.04 5.11 -13.09 2.01 -
EY -0.72 -18.67 3.47 8.31 19.56 -7.64 49.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.27 0.29 0.28 0.34 0.34 8.66%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 27/10/21 22/10/20 24/10/19 25/10/18 23/10/17 25/10/16 22/10/15 -
Price 0.295 0.19 0.275 0.27 0.28 0.325 0.51 -
P/RPS 1.44 2.62 1.77 1.32 1.18 6.39 0.30 29.84%
P/EPS -137.15 -4.84 31.69 12.50 5.51 -12.70 2.57 -
EY -0.73 -20.64 3.16 8.00 18.16 -7.88 38.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.30 0.30 0.30 0.33 0.44 4.09%

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