[TAS] YoY TTM Result on 31-Aug-2012 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
19-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 12.61%
YoY- 213.85%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 275,073 300,945 149,868 101,671 114,750 118,325 44,244 35.58%
PBT 16,832 30,592 23,204 17,671 5,431 5,123 7,705 13.90%
Tax -1,011 -4,889 -3,922 -4,910 -1,365 -1,466 -1,950 -10.36%
NP 15,821 25,703 19,282 12,761 4,066 3,657 5,755 18.34%
-
NP to SH 15,821 25,703 19,282 12,761 4,066 3,657 5,755 18.34%
-
Tax Rate 6.01% 15.98% 16.90% 27.79% 25.13% 28.62% 25.31% -
Total Cost 259,252 275,242 130,586 88,910 110,684 114,668 38,489 37.40%
-
Net Worth 205,515 175,785 157,762 140,554 129,708 133,656 81,406 16.68%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - 3,514 3,519 2,655 - - - -
Div Payout % - 13.67% 18.26% 20.81% - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 205,515 175,785 157,762 140,554 129,708 133,656 81,406 16.68%
NOSH 175,653 175,838 175,917 175,649 177,222 181,499 113,064 7.61%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 5.75% 8.54% 12.87% 12.55% 3.54% 3.09% 13.01% -
ROE 7.70% 14.62% 12.22% 9.08% 3.13% 2.74% 7.07% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 156.60 171.15 85.19 57.88 64.75 65.19 39.13 25.98%
EPS 9.01 14.62 10.96 7.27 2.29 2.01 5.09 9.98%
DPS 0.00 2.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.17 0.9997 0.8968 0.8002 0.7319 0.7364 0.72 8.42%
Adjusted Per Share Value based on latest NOSH - 175,649
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 152.82 167.19 83.26 56.48 63.75 65.74 24.58 35.58%
EPS 8.79 14.28 10.71 7.09 2.26 2.03 3.20 18.33%
DPS 0.00 1.95 1.96 1.48 0.00 0.00 0.00 -
NAPS 1.1417 0.9766 0.8765 0.7809 0.7206 0.7425 0.4523 16.67%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.40 1.16 0.48 0.39 0.37 0.52 0.87 -
P/RPS 0.26 0.68 0.56 0.67 0.57 0.80 2.22 -30.04%
P/EPS 4.44 7.94 4.38 5.37 16.13 25.81 17.09 -20.11%
EY 22.52 12.60 22.84 18.63 6.20 3.87 5.85 25.17%
DY 0.00 1.72 4.17 3.85 0.00 0.00 0.00 -
P/NAPS 0.34 1.16 0.54 0.49 0.51 0.71 1.21 -19.06%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 22/10/15 21/10/14 23/10/13 19/10/12 27/10/11 25/10/10 - -
Price 0.51 0.845 0.96 0.48 0.37 0.56 0.00 -
P/RPS 0.33 0.49 1.13 0.83 0.57 0.86 0.00 -
P/EPS 5.66 5.78 8.76 6.61 16.13 27.79 0.00 -
EY 17.66 17.30 11.42 15.14 6.20 3.60 0.00 -
DY 0.00 2.37 2.08 3.13 0.00 0.00 0.00 -
P/NAPS 0.44 0.85 1.07 0.60 0.51 0.76 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