[TAS] YoY 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- 116.94%
YoY- 637.36%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 16,985 74,372 114,290 41,120 18,905 32,561 22,197 -4.35%
PBT -13,359 578 12,280 6,114 1,598 374 1,109 -
Tax -99 98 -1,825 -864 -886 30 -312 -17.39%
NP -13,458 676 10,455 5,250 712 404 797 -
-
NP to SH -13,458 676 10,455 5,250 712 404 797 -
-
Tax Rate - -16.96% 14.86% 14.13% 55.44% -8.02% 28.13% -
Total Cost 30,443 73,696 103,835 35,870 18,193 32,157 21,400 6.04%
-
Net Worth 193,858 186,184 171,567 146,083 133,144 131,850 131,903 6.62%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 3,514 - - - - -
Div Payout % - - 33.61% - - - - -
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 193,858 186,184 171,567 146,083 133,144 131,850 131,903 6.62%
NOSH 175,691 177,894 175,714 176,174 177,999 183,636 181,136 -0.50%
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 -79.23% 0.91% 9.15% 12.77% 3.77% 1.24% 3.59% -
ROE -6.94% 0.36% 6.09% 3.59% 0.53% 0.31% 0.60% -
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 9.67 41.81 65.04 23.34 10.62 17.73 12.25 -3.86%
EPS -7.66 0.38 5.95 2.98 0.40 0.22 0.44 -
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 9.44 41.32 63.49 22.84 10.50 18.09 12.33 -4.34%
EPS -7.48 0.38 5.81 2.92 0.40 0.22 0.44 -
DPS 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 1.077 1.0343 0.9531 0.8116 0.7397 0.7325 0.7328 6.62%
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 5.02 1.81 1.86 1.54 3.58 2.76 5.39 -1.17%
P/EPS -6.33 198.68 20.34 12.08 95.00 222.73 150.00 -
EY -15.79 0.50 4.92 8.28 1.05 0.45 0.67 -
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 4.34 1.77 2.24 1.61 3.20 2.65 5.06 -2.52%
P/EPS -5.48 194.74 24.54 12.58 85.00 213.64 140.91 -
EY -18.24 0.51 4.08 7.95 1.18 0.47 0.71 -
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