[TAS] YoY Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 89.46%
YoY- 46.3%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 111,848 127,599 78,686 48,491 49,251 47,381 82,970 5.10%
PBT 12,424 10,731 19,681 7,314 4,741 1,643 9,549 4.48%
Tax -2,028 -1,129 -3,884 -2,189 -1,238 -738 -2,411 -2.84%
NP 10,396 9,602 15,797 5,125 3,503 905 7,138 6.46%
-
NP to SH 10,396 9,602 15,797 5,125 3,503 905 7,138 6.46%
-
Tax Rate 16.32% 10.52% 19.73% 29.93% 26.11% 44.92% 25.25% -
Total Cost 101,452 117,997 62,889 43,366 45,748 46,476 75,832 4.96%
-
Net Worth 208,359 181,365 161,259 140,911 131,610 129,487 105,855 11.94%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 208,359 181,365 161,259 140,911 131,610 129,487 105,855 11.94%
NOSH 175,608 175,860 175,913 176,116 176,919 181,000 146,270 3.09%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 9.29% 7.53% 20.08% 10.57% 7.11% 1.91% 8.60% -
ROE 4.99% 5.29% 9.80% 3.64% 2.66% 0.70% 6.74% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 63.69 72.56 44.73 27.53 27.84 26.18 56.72 1.94%
EPS 5.92 5.46 8.98 2.91 1.98 0.50 4.88 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1865 1.0313 0.9167 0.8001 0.7439 0.7154 0.7237 8.58%
Adjusted Per Share Value based on latest NOSH - 175,362
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 62.14 70.89 43.71 26.94 27.36 26.32 46.09 5.10%
EPS 5.78 5.33 8.78 2.85 1.95 0.50 3.97 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1575 1.0076 0.8959 0.7828 0.7312 0.7194 0.5881 11.94%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.69 0.91 1.13 0.43 0.38 0.50 0.73 -
P/RPS 1.08 1.25 2.53 1.56 1.37 1.91 1.29 -2.91%
P/EPS 11.66 16.67 12.58 14.78 19.19 100.00 14.96 -4.06%
EY 8.58 6.00 7.95 6.77 5.21 1.00 6.68 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.88 1.23 0.54 0.51 0.70 1.01 -8.82%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 26/01/10 -
Price 0.68 0.745 1.21 0.415 0.41 0.54 0.69 -
P/RPS 1.07 1.03 2.71 1.51 1.47 2.06 1.22 -2.16%
P/EPS 11.49 13.64 13.47 14.26 20.71 108.00 14.14 -3.39%
EY 8.71 7.33 7.42 7.01 4.83 0.93 7.07 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 1.32 0.52 0.55 0.75 0.95 -8.15%

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