[TAS] YoY TTM 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- 35.03%
YoY- 157.8%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 202,735 263,266 241,361 123,027 107,949 114,686 105,167 11.54%
PBT 688 13,650 35,240 22,605 9,647 2,726 10,659 -36.63%
Tax -1,485 -840 -5,908 -5,113 -2,862 -1,030 -2,723 -9.60%
NP -797 12,810 29,332 17,492 6,785 1,696 7,936 -
-
NP to SH -797 12,810 29,332 17,492 6,785 1,696 7,936 -
-
Tax Rate 215.84% 6.15% 16.77% 22.62% 29.67% 37.78% 25.55% -
Total Cost 203,532 250,456 212,029 105,535 101,164 112,990 97,231 13.08%
-
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 - - 7,034 2,655 - - - -
Div Payout % - - 23.98% 15.18% - - - -
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 -0.39% 4.87% 12.15% 14.22% 6.29% 1.48% 7.55% -
ROE -0.41% 6.88% 17.10% 11.97% 5.10% 1.29% 6.02% -
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 115.39 147.99 137.36 69.83 60.65 62.45 58.06 12.11%
EPS -0.45 7.20 16.69 9.93 3.81 0.92 4.38 -
DPS 0.00 0.00 4.00 1.50 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 112.63 146.26 134.09 68.35 59.97 63.71 58.43 11.54%
EPS -0.44 7.12 16.30 9.72 3.77 0.94 4.41 -
DPS 0.00 0.00 3.91 1.48 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 0.42 0.51 0.88 0.52 0.63 0.78 1.14 -15.31%
P/EPS -106.91 10.48 7.25 3.63 9.97 53.06 15.06 -
EY -0.94 9.54 13.80 27.58 10.03 1.88 6.64 -
DY 0.00 0.00 3.31 4.17 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 - -
Price 0.42 0.74 1.46 0.375 0.34 0.47 0.00 -
P/RPS 0.36 0.50 1.06 0.54 0.56 0.75 0.00 -
P/EPS -92.59 10.28 8.75 3.78 8.92 50.89 0.00 -
EY -1.08 9.73 11.43 26.48 11.21 1.97 0.00 -
DY 0.00 0.00 2.74 4.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.71 1.50 0.45 0.45 0.65 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