[TAS] YoY TTM 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- 4.76%
YoY- 300.06%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 263,266 241,361 123,027 107,949 114,686 105,167 48,281 32.65%
PBT 13,650 35,240 22,605 9,647 2,726 10,659 6,922 11.97%
Tax -840 -5,908 -5,113 -2,862 -1,030 -2,723 -2,110 -14.22%
NP 12,810 29,332 17,492 6,785 1,696 7,936 4,812 17.71%
-
NP to SH 12,810 29,332 17,492 6,785 1,696 7,936 4,812 17.71%
-
Tax Rate 6.15% 16.77% 22.62% 29.67% 37.78% 25.55% 30.48% -
Total Cost 250,456 212,029 105,535 101,164 112,990 97,231 43,469 33.87%
-
Net Worth 186,184 171,567 146,083 133,144 131,850 131,903 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 - 7,034 2,655 - - - - -
Div Payout % - 23.98% 15.18% - - - - -
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 186,184 171,567 146,083 133,144 131,850 131,903 0 -
NOSH 177,894 175,714 176,174 177,999 183,636 181,136 21,800 41.86%
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 4.87% 12.15% 14.22% 6.29% 1.48% 7.55% 9.97% -
ROE 6.88% 17.10% 11.97% 5.10% 1.29% 6.02% 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 147.99 137.36 69.83 60.65 62.45 58.06 221.47 -6.49%
EPS 7.20 16.69 9.93 3.81 0.92 4.38 22.07 -17.02%
DPS 0.00 4.00 1.50 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 146.26 134.09 68.35 59.97 63.71 58.43 26.82 32.65%
EPS 7.12 16.30 9.72 3.77 0.94 4.41 2.67 17.75%
DPS 0.00 3.91 1.48 0.00 0.00 0.00 0.00 -
NAPS 1.0343 0.9531 0.8116 0.7397 0.7325 0.7328 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 0.51 0.88 0.52 0.63 0.78 1.14 0.00 -
P/EPS 10.48 7.25 3.63 9.97 53.06 15.06 0.00 -
EY 9.54 13.80 27.58 10.03 1.88 6.64 0.00 -
DY 0.00 3.31 4.17 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 - - -
Price 0.74 1.46 0.375 0.34 0.47 0.00 0.00 -
P/RPS 0.50 1.06 0.54 0.56 0.75 0.00 0.00 -
P/EPS 10.28 8.75 3.78 8.92 50.89 0.00 0.00 -
EY 9.73 11.43 26.48 11.21 1.97 0.00 0.00 -
DY 0.00 2.74 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.50 0.45 0.45 0.65 0.00 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