[TAS] YoY TTM Result on 31-May-2013 [#4]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -23.08%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 57,257 275,873 254,271 137,996 101,572 119,735 139,911 -13.82%
PBT -44,988 12,931 34,303 16,706 15,517 5,330 11,363 -
Tax 940 -389 -5,519 -3,251 -4,185 -1,451 -3,040 -
NP -44,048 12,542 28,784 13,455 11,332 3,879 8,323 -
-
NP to SH -44,048 12,542 28,784 13,455 11,332 3,879 8,323 -
-
Tax Rate - 3.01% 16.09% 19.46% 26.97% 27.22% 26.75% -
Total Cost 101,305 263,331 225,487 124,541 90,240 115,856 131,588 -4.26%
-
Net Worth 173,152 186,455 170,646 148,860 138,976 131,734 134,583 4.28%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - 3,514 3,519 2,655 - - -
Div Payout % - - 12.21% 26.16% 23.43% - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 173,152 186,455 170,646 148,860 138,976 131,734 134,583 4.28%
NOSH 175,611 175,503 175,833 175,999 177,039 179,720 184,285 -0.79%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -76.93% 4.55% 11.32% 9.75% 11.16% 3.24% 5.95% -
ROE -25.44% 6.73% 16.87% 9.04% 8.15% 2.94% 6.18% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 32.60 157.19 144.61 78.41 57.37 66.62 75.92 -13.13%
EPS -25.08 7.15 16.37 7.64 6.40 2.16 4.52 -
DPS 0.00 0.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 0.986 1.0624 0.9705 0.8458 0.785 0.733 0.7303 5.12%
Adjusted Per Share Value based on latest NOSH - 175,999
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 31.81 153.26 141.26 76.66 56.43 66.52 77.73 -13.82%
EPS -24.47 6.97 15.99 7.47 6.30 2.15 4.62 -
DPS 0.00 0.00 1.95 1.96 1.48 0.00 0.00 -
NAPS 0.9619 1.0359 0.948 0.827 0.7721 0.7319 0.7477 4.28%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.37 0.63 1.35 0.50 0.36 0.40 0.50 -
P/RPS 1.13 0.40 0.93 0.64 0.63 0.60 0.66 9.36%
P/EPS -1.48 8.82 8.25 6.54 5.62 18.53 11.07 -
EY -67.79 11.34 12.13 15.29 17.78 5.40 9.03 -
DY 0.00 0.00 1.48 4.00 4.17 0.00 0.00 -
P/NAPS 0.38 0.59 1.39 0.59 0.46 0.55 0.68 -9.23%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 27/07/16 28/07/15 17/07/14 24/07/13 25/07/12 29/07/11 29/07/10 -
Price 0.335 0.605 1.59 0.66 0.40 0.40 0.58 -
P/RPS 1.03 0.38 1.10 0.84 0.70 0.60 0.76 5.19%
P/EPS -1.34 8.47 9.71 8.63 6.25 18.53 12.84 -
EY -74.87 11.81 10.30 11.58 16.00 5.40 7.79 -
DY 0.00 0.00 1.26 3.03 3.75 0.00 0.00 -
P/NAPS 0.34 0.57 1.64 0.78 0.51 0.55 0.79 -13.09%

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