[TAS] YoY Annualized Quarter Result on 31-May-2011 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 122.25%
YoY- -53.44%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
Revenue 254,271 137,996 101,573 119,735 139,912 54,917 73,262 -1.44%
PBT 34,304 16,706 15,517 5,324 11,362 6,936 13,899 -1.04%
Tax -5,519 -3,251 -4,185 -1,445 -3,040 -1,440 -4 -8.09%
NP 28,785 13,455 11,332 3,879 8,322 5,496 13,895 -0.84%
-
NP to SH 28,785 13,455 11,332 3,879 8,332 5,496 13,895 -0.84%
-
Tax Rate 16.09% 19.46% 26.97% 27.14% 26.76% 20.76% 0.03% -
Total Cost 225,486 124,541 90,241 115,856 131,590 49,421 59,367 -1.54%
-
Net Worth 170,652 148,761 138,994 132,246 119,310 9,214 76,759 -0.92%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
Div 3,516 3,517 2,655 - 32 - - -100.00%
Div Payout % 12.22% 26.14% 23.44% - 0.39% - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
Net Worth 170,652 148,761 138,994 132,246 119,310 9,214 76,759 -0.92%
NOSH 175,839 175,882 177,062 180,418 163,372 16,654 21,744 -2.41%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
NP Margin 11.32% 9.75% 11.16% 3.24% 5.95% 10.01% 18.97% -
ROE 16.87% 9.04% 8.15% 2.93% 6.98% 59.64% 18.10% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
RPS 144.60 78.46 57.37 66.37 85.64 329.74 336.92 0.99%
EPS 16.37 7.65 6.40 2.15 5.10 33.00 63.90 1.60%
DPS 2.00 2.00 1.50 0.00 0.02 0.00 0.00 -100.00%
NAPS 0.9705 0.8458 0.785 0.733 0.7303 0.5533 3.53 1.51%
Adjusted Per Share Value based on latest NOSH - 179,720
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
RPS 141.26 76.66 56.43 66.52 77.73 30.51 40.70 -1.44%
EPS 15.99 7.47 6.30 2.15 4.63 3.05 7.72 -0.84%
DPS 1.95 1.95 1.48 0.00 0.02 0.00 0.00 -100.00%
NAPS 0.9481 0.8264 0.7722 0.7347 0.6628 0.0512 0.4264 -0.92%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 - - -
Price 1.35 0.50 0.36 0.40 0.50 0.00 0.00 -
P/RPS 0.93 0.64 0.63 0.60 0.58 0.00 0.00 -100.00%
P/EPS 8.25 6.54 5.63 18.60 9.80 0.00 0.00 -100.00%
EY 12.13 15.30 17.78 5.38 10.20 0.00 0.00 -100.00%
DY 1.48 4.00 4.17 0.00 0.04 0.00 0.00 -100.00%
P/NAPS 1.39 0.59 0.46 0.55 0.68 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/12/99 CAGR
Date 17/07/14 24/07/13 25/07/12 29/07/11 29/07/10 - 25/02/00 -
Price 1.59 0.66 0.40 0.40 0.58 0.00 0.00 -
P/RPS 1.10 0.84 0.70 0.60 0.68 0.00 0.00 -100.00%
P/EPS 9.71 8.63 6.25 18.60 11.37 0.00 0.00 -100.00%
EY 10.30 11.59 16.00 5.38 8.79 0.00 0.00 -100.00%
DY 1.26 3.03 3.75 0.00 0.03 0.00 0.00 -100.00%
P/NAPS 1.64 0.78 0.51 0.55 0.79 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