[TEOSENG] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -609.65%
YoY- -322.6%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 589,440 530,140 503,996 466,940 461,804 478,280 479,669 14.74%
PBT 14,948 4,805 -8,866 -24,930 5,772 10,787 12,952 10.03%
Tax 1,692 -1,805 -3,198 2,278 -8,964 -6,589 -4,510 -
NP 16,640 3,000 -12,065 -22,652 -3,192 4,198 8,441 57.28%
-
NP to SH 16,640 3,000 -12,065 -22,652 -3,192 4,198 8,441 57.28%
-
Tax Rate -11.32% 37.57% - - 155.30% 61.08% 34.82% -
Total Cost 572,800 527,140 516,061 489,592 464,996 474,082 471,228 13.91%
-
Net Worth 314,420 311,482 299,728 296,789 308,543 308,543 311,482 0.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 314,420 311,482 299,728 296,789 308,543 308,543 311,482 0.62%
NOSH 300,008 300,008 300,008 300,008 300,008 300,008 300,008 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.82% 0.57% -2.39% -4.85% -0.69% 0.88% 1.76% -
ROE 5.29% 0.96% -4.03% -7.63% -1.03% 1.36% 2.71% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 200.59 180.41 171.51 158.90 157.16 162.76 163.24 14.73%
EPS 5.68 1.02 -4.11 -7.70 -1.08 1.43 2.87 57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.02 1.01 1.05 1.05 1.06 0.62%
Adjusted Per Share Value based on latest NOSH - 300,008
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 196.47 176.71 167.99 155.64 153.93 159.42 159.89 14.73%
EPS 5.55 1.00 -4.02 -7.55 -1.06 1.40 2.81 57.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.048 1.0382 0.9991 0.9893 1.0285 1.0285 1.0382 0.62%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.78 0.74 0.73 0.765 0.785 0.885 0.795 -
P/RPS 0.39 0.41 0.43 0.48 0.50 0.54 0.49 -14.12%
P/EPS 13.77 72.48 -17.78 -9.92 -72.27 61.95 27.67 -37.22%
EY 7.26 1.38 -5.62 -10.08 -1.38 1.61 3.61 59.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.72 0.76 0.75 0.84 0.75 -1.78%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 12/05/22 16/02/22 16/11/21 17/08/21 07/05/21 09/02/21 17/11/20 -
Price 0.865 0.80 0.73 0.715 0.785 0.80 0.825 -
P/RPS 0.43 0.44 0.43 0.45 0.50 0.49 0.51 -10.76%
P/EPS 15.28 78.36 -17.78 -9.28 -72.27 56.00 28.72 -34.36%
EY 6.55 1.28 -5.62 -10.78 -1.38 1.79 3.48 52.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.72 0.71 0.75 0.76 0.78 2.55%

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