[TAS] YoY TTM Result on 30-Nov-2022 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
11-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 21.13%
YoY- -134.73%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 57,078 55,955 42,209 9,706 25,140 51,070 37,672 7.16%
PBT 23,947 -1,283 6,170 -78,824 2,416 2,281 -12,532 -
Tax -3,145 -427 -1,247 141 -1,138 103 -190 59.60%
NP 20,802 -1,710 4,923 -78,683 1,278 2,384 -12,722 -
-
NP to SH 20,802 -1,710 4,923 -78,683 1,278 2,384 -12,722 -
-
Tax Rate 13.13% - 20.21% - 47.10% -4.52% - -
Total Cost 36,276 57,665 37,286 88,389 23,862 48,686 50,394 -5.32%
-
Net Worth 97,871 90,519 92,124 87,172 161,953 160,759 160,425 -7.90%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 1,788 - - - - - - -
Div Payout % 8.60% - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 97,871 90,519 92,124 87,172 161,953 160,759 160,425 -7.90%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 36.44% -3.06% 11.66% -810.66% 5.08% 4.67% -33.77% -
ROE 21.25% -1.89% 5.34% -90.26% 0.79% 1.48% -7.93% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 31.91 31.27 24.15 5.53 14.32 29.08 21.45 6.84%
EPS 11.63 -0.96 2.82 -44.85 0.73 1.36 -7.24 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5472 0.5059 0.527 0.4969 0.9223 0.9155 0.9136 -8.18%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 31.71 31.09 23.45 5.39 13.97 28.37 20.93 7.16%
EPS 11.56 -0.95 2.73 -43.71 0.71 1.32 -7.07 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5029 0.5118 0.4843 0.8997 0.8931 0.8912 -7.90%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.35 0.20 0.28 0.19 0.235 0.22 0.32 -
P/RPS 1.10 0.64 1.16 3.43 1.64 0.76 1.49 -4.92%
P/EPS 3.01 -20.93 9.94 -0.42 32.29 16.20 -4.42 -
EY 33.23 -4.78 10.06 -236.06 3.10 6.17 -22.64 -
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.53 0.38 0.25 0.24 0.35 10.57%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 17/01/24 11/01/23 17/01/22 25/01/21 16/01/20 17/01/19 24/01/18 -
Price 0.485 0.19 0.25 0.235 0.325 0.215 0.335 -
P/RPS 1.52 0.61 1.04 4.25 2.27 0.74 1.56 -0.43%
P/EPS 4.17 -19.88 8.88 -0.52 44.65 15.84 -4.62 -
EY 23.98 -5.03 11.26 -190.85 2.24 6.31 -21.63 -
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.38 0.47 0.47 0.35 0.23 0.37 15.74%

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