[TAS] YoY Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
15-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 102.46%
YoY- 146.23%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 128,832 201,972 192,976 89,612 68,156 79,942 105,167 3.43%
PBT -935 11,309 31,962 13,428 6,338 2,016 10,658 -
Tax -2,127 -1,031 -5,709 -3,052 -2,124 -707 -2,723 -4.02%
NP -3,062 10,278 26,253 10,376 4,214 1,309 7,935 -
-
NP to SH -3,062 10,278 26,253 10,376 4,214 1,309 7,935 -
-
Tax Rate - 9.12% 17.86% 22.73% 33.51% 35.07% 25.55% -
Total Cost 131,894 191,694 166,723 79,236 63,942 78,633 97,232 5.20%
-
Net Worth 194,173 183,879 171,690 145,826 132,439 128,748 114,648 9.16%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 3,516 - - - - -
Div Payout % - - 13.40% - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 194,173 183,879 171,690 145,826 132,439 128,748 114,648 9.16%
NOSH 175,977 175,692 175,840 175,864 177,058 179,315 157,440 1.87%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -2.38% 5.09% 13.60% 11.58% 6.18% 1.64% 7.55% -
ROE -1.58% 5.59% 15.29% 7.12% 3.18% 1.02% 6.92% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 73.21 114.96 109.74 50.96 38.49 44.58 66.80 1.53%
EPS -1.74 5.85 14.93 5.90 2.38 0.73 5.04 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1034 1.0466 0.9764 0.8292 0.748 0.718 0.7282 7.16%
Adjusted Per Share Value based on latest NOSH - 176,174
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 71.57 112.21 107.21 49.78 37.86 44.41 58.43 3.43%
EPS -1.70 5.71 14.58 5.76 2.34 0.73 4.41 -
DPS 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 1.0787 1.0215 0.9538 0.8101 0.7358 0.7153 0.6369 9.17%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.485 0.755 1.21 0.36 0.38 0.49 0.66 -
P/RPS 0.66 0.66 1.10 0.71 0.99 1.10 0.99 -6.52%
P/EPS -27.87 12.91 8.10 6.10 15.97 67.12 13.10 -
EY -3.59 7.75 12.34 16.39 6.26 1.49 7.64 -
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.72 1.24 0.43 0.51 0.68 0.91 -11.39%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 20/04/16 23/04/15 24/04/14 15/04/13 27/04/12 26/04/11 27/04/10 -
Price 0.42 0.74 1.46 0.375 0.34 0.47 0.62 -
P/RPS 0.57 0.64 1.33 0.74 0.88 1.05 0.93 -7.82%
P/EPS -24.14 12.65 9.78 6.36 14.29 64.38 12.30 -
EY -4.14 7.91 10.23 15.73 7.00 1.55 8.13 -
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.71 1.50 0.45 0.45 0.65 0.85 -12.54%

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