[TCS] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 31.86%
YoY- -235.83%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 347,698 341,256 373,232 261,591 235,705 214,654 210,728 39.59%
PBT -24,118 -16,716 720 -2,066 -4,970 -7,604 416 -
Tax 0 0 -340 -1,330 0 0 -100 -
NP -24,118 -16,716 380 -3,396 -4,970 -7,604 316 -
-
NP to SH -24,086 -16,688 420 -3,378 -4,957 -7,598 320 -
-
Tax Rate - - 47.22% - - - 24.04% -
Total Cost 371,817 357,972 372,852 264,987 240,675 222,258 210,412 46.11%
-
Net Worth 72,930 74,099 81,899 81,899 81,899 81,899 85,799 -10.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 72,930 74,099 81,899 81,899 81,899 81,899 85,799 -10.25%
NOSH 429,000 390,000 390,000 390,000 390,000 390,000 390,000 6.55%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -6.94% -4.90% 0.10% -1.30% -2.11% -3.54% 0.15% -
ROE -33.03% -22.52% 0.51% -4.12% -6.05% -9.28% 0.37% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 81.05 87.50 95.70 67.07 60.44 55.04 54.03 31.01%
EPS -5.60 -4.28 0.08 -0.87 -1.27 -1.94 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.21 0.21 0.21 0.21 0.22 -15.77%
Adjusted Per Share Value based on latest NOSH - 390,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 58.54 57.45 62.83 44.04 39.68 36.14 35.48 39.58%
EPS -4.05 -2.81 0.07 -0.57 -0.83 -1.28 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.1247 0.1379 0.1379 0.1379 0.1379 0.1444 -10.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.19 0.295 0.23 0.235 0.245 0.295 0.33 -
P/RPS 0.23 0.34 0.24 0.35 0.41 0.54 0.61 -47.77%
P/EPS -3.38 -6.89 213.57 -27.13 -19.27 -15.14 402.19 -
EY -29.55 -14.50 0.47 -3.69 -5.19 -6.60 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.55 1.10 1.12 1.17 1.40 1.50 -17.68%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 26/05/22 -
Price 0.175 0.21 0.235 0.24 0.205 0.27 0.335 -
P/RPS 0.22 0.24 0.25 0.36 0.34 0.49 0.62 -49.84%
P/EPS -3.12 -4.91 218.21 -27.71 -16.13 -13.86 408.28 -
EY -32.08 -20.38 0.46 -3.61 -6.20 -7.22 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.12 1.14 0.98 1.29 1.52 -22.83%

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