[TAS] YoY Quarter Result on 31-May-2015 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 234.91%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 18,925 1,846 -13,043 73,902 61,295 48,385 33,416 -9.03%
PBT 352 -14,859 -20,286 1,623 2,342 3,279 9,178 -41.91%
Tax 367 169 1,487 641 190 -199 -2,061 -
NP 719 -14,690 -18,799 2,264 2,532 3,080 7,117 -31.74%
-
NP to SH 719 -14,690 -18,799 2,264 2,532 3,080 7,117 -31.74%
-
Tax Rate -104.26% - - -39.49% -8.11% 6.07% 22.46% -
Total Cost 18,206 16,536 5,756 71,638 58,763 45,305 26,299 -5.94%
-
Net Worth 160,214 160,723 173,152 186,455 170,646 148,860 138,976 2.39%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - - 3,519 2,655 -
Div Payout % - - - - - 114.29% 37.31% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 160,214 160,723 173,152 186,455 170,646 148,860 138,976 2.39%
NOSH 180,002 180,002 175,611 175,503 175,833 175,999 177,039 0.27%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 3.80% -795.77% 0.00% 3.06% 4.13% 6.37% 21.30% -
ROE 0.45% -9.14% -10.86% 1.21% 1.48% 2.07% 5.12% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 10.78 1.05 0.00 42.11 34.86 27.49 18.87 -8.90%
EPS 0.41 -8.37 -10.71 1.29 1.44 1.75 4.02 -31.63%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.50 -
NAPS 0.9124 0.9153 0.986 1.0624 0.9705 0.8458 0.785 2.53%
Adjusted Per Share Value based on latest NOSH - 175,503
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 10.51 1.03 0.00 41.06 34.05 26.88 18.56 -9.03%
EPS 0.40 -8.16 -10.44 1.26 1.41 1.71 3.95 -31.71%
DPS 0.00 0.00 0.00 0.00 0.00 1.96 1.48 -
NAPS 0.8901 0.8929 0.9619 1.0359 0.948 0.827 0.7721 2.39%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.275 0.34 0.37 0.63 1.35 0.50 0.36 -
P/RPS 2.55 32.34 0.00 1.50 3.87 1.82 1.91 4.93%
P/EPS 67.16 -4.06 -3.46 48.84 93.75 28.57 8.96 39.87%
EY 1.49 -24.61 -28.93 2.05 1.07 3.50 11.17 -28.50%
DY 0.00 0.00 0.00 0.00 0.00 4.00 4.17 -
P/NAPS 0.30 0.37 0.38 0.59 1.39 0.59 0.46 -6.87%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 01/08/18 20/07/17 27/07/16 28/07/15 17/07/14 24/07/13 25/07/12 -
Price 0.265 0.305 0.335 0.605 1.59 0.66 0.40 -
P/RPS 2.46 29.01 0.00 1.44 4.56 2.40 2.12 2.50%
P/EPS 64.72 -3.65 -3.13 46.90 110.42 37.71 9.95 36.60%
EY 1.55 -27.43 -31.95 2.13 0.91 2.65 10.05 -26.75%
DY 0.00 0.00 0.00 0.00 0.00 3.03 3.75 -
P/NAPS 0.29 0.33 0.34 0.57 1.64 0.78 0.51 -8.97%

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