[TAS] YoY Annualized Quarter Result on 31-Aug-2021 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- -119.8%
YoY- 94.53%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 177,236 19,340 10,700 35,700 12,736 27,340 35,928 30.44%
PBT 31,256 -184 -3,568 948 -6,728 2,264 4,096 40.26%
Tax -7,360 -156 560 -1,324 -152 -740 -304 70.00%
NP 23,896 -340 -3,008 -376 -6,880 1,524 3,792 35.86%
-
NP to SH 23,896 -340 -3,008 -376 -6,880 1,524 3,792 35.86%
-
Tax Rate 23.55% - - 139.66% - 32.69% 7.42% -
Total Cost 153,340 19,680 13,708 36,076 19,616 25,816 32,136 29.72%
-
Net Worth 107,279 95,134 90,935 92,910 87,593 162,866 159,301 -6.37%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 107,279 95,134 90,935 92,910 87,593 162,866 159,301 -6.37%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 13.48% -1.76% -28.11% -1.05% -54.02% 5.57% 10.55% -
ROE 22.27% -0.36% -3.31% -0.40% -7.85% 0.94% 2.38% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 99.09 10.81 6.09 20.42 7.26 15.57 20.46 30.04%
EPS 13.36 -0.20 -1.72 -0.20 -3.92 0.88 2.16 35.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5319 0.5174 0.5315 0.4993 0.9275 0.9072 -6.65%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 98.46 10.74 5.94 19.83 7.08 15.19 19.96 30.44%
EPS 13.28 -0.19 -1.67 -0.21 -3.82 0.85 2.11 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.596 0.5285 0.5052 0.5162 0.4866 0.9048 0.885 -6.37%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.645 0.31 0.185 0.30 0.21 0.25 0.26 -
P/RPS 0.65 2.87 3.04 1.47 2.89 1.61 1.27 -10.55%
P/EPS 4.83 -163.08 -10.81 -139.48 -5.35 28.81 12.04 -14.10%
EY 20.71 -0.61 -9.25 -0.72 -18.67 3.47 8.31 16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.58 0.36 0.56 0.42 0.27 0.29 24.47%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/10/24 26/10/23 27/10/22 27/10/21 22/10/20 24/10/19 25/10/18 -
Price 0.70 0.38 0.19 0.295 0.19 0.275 0.27 -
P/RPS 0.71 3.51 3.12 1.44 2.62 1.77 1.32 -9.81%
P/EPS 5.24 -199.90 -11.10 -137.15 -4.84 31.69 12.50 -13.47%
EY 19.09 -0.50 -9.01 -0.73 -20.64 3.16 8.00 15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.71 0.37 0.56 0.38 0.30 0.30 25.43%

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