[TAS] YoY Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 20.3%
YoY- 221.93%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 201,972 192,976 89,612 68,156 79,942 105,167 0 -
PBT 11,309 31,962 13,428 6,338 2,016 10,658 0 -
Tax -1,031 -5,709 -3,052 -2,124 -707 -2,723 0 -
NP 10,278 26,253 10,376 4,214 1,309 7,935 0 -
-
NP to SH 10,278 26,253 10,376 4,214 1,309 7,935 0 -
-
Tax Rate 9.12% 17.86% 22.73% 33.51% 35.07% 25.55% - -
Total Cost 191,694 166,723 79,236 63,942 78,633 97,232 0 -
-
Net Worth 183,879 171,690 145,826 132,439 128,748 114,648 0 -
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - 3,516 - - - - - -
Div Payout % - 13.40% - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 183,879 171,690 145,826 132,439 128,748 114,648 0 -
NOSH 175,692 175,840 175,864 177,058 179,315 157,440 21,773 41.60%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 5.09% 13.60% 11.58% 6.18% 1.64% 7.55% 0.00% -
ROE 5.59% 15.29% 7.12% 3.18% 1.02% 6.92% 0.00% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 114.96 109.74 50.96 38.49 44.58 66.80 0.00 -
EPS 5.85 14.93 5.90 2.38 0.73 5.04 0.00 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0466 0.9764 0.8292 0.748 0.718 0.7282 0.00 -
Adjusted Per Share Value based on latest NOSH - 177,999
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 112.21 107.21 49.78 37.86 44.41 58.43 0.00 -
EPS 5.71 14.58 5.76 2.34 0.73 4.41 0.00 -
DPS 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0215 0.9538 0.8101 0.7358 0.7153 0.6369 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 - -
Price 0.755 1.21 0.36 0.38 0.49 0.66 0.00 -
P/RPS 0.66 1.10 0.71 0.99 1.10 0.99 0.00 -
P/EPS 12.91 8.10 6.10 15.97 67.12 13.10 0.00 -
EY 7.75 12.34 16.39 6.26 1.49 7.64 0.00 -
DY 0.00 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.24 0.43 0.51 0.68 0.91 0.00 -
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 24/04/14 15/04/13 27/04/12 26/04/11 27/04/10 - -
Price 0.74 1.46 0.375 0.34 0.47 0.62 0.00 -
P/RPS 0.64 1.33 0.74 0.88 1.05 0.93 0.00 -
P/EPS 12.65 9.78 6.36 14.29 64.38 12.30 0.00 -
EY 7.91 10.23 15.73 7.00 1.55 8.13 0.00 -
DY 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.50 0.45 0.45 0.65 0.85 0.00 -

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