[TCS] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 83.94%
YoY--%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 100,853 60,205 242,643 177,301 109,478 62,694 0 -
PBT 7,122 4,341 23,147 15,701 8,701 6,666 0 -
Tax -2,073 -1,335 -6,978 -4,533 -2,629 -1,600 0 -
NP 5,049 3,006 16,169 11,168 6,072 5,066 0 -
-
NP to SH 5,056 3,015 16,172 11,169 6,072 5,066 0 -
-
Tax Rate 29.11% 30.75% 30.15% 28.87% 30.21% 24.00% - -
Total Cost 95,804 57,199 226,474 166,133 103,406 57,628 0 -
-
Net Worth 75,599 79,199 75,599 68,399 48,600 45,900 0 -
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 71 35 26 - - -
Div Payout % - - 0.45% 0.32% 0.44% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 75,599 79,199 75,599 68,399 48,600 45,900 0 -
NOSH 360,000 360,000 360,000 360,000 270,000 270,000 0 -
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.01% 4.99% 6.66% 6.30% 5.55% 8.08% 0.00% -
ROE 6.69% 3.81% 21.39% 16.33% 12.49% 11.04% 0.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 28.01 16.72 67.40 49.25 40.55 23.22 0.00 -
EPS 1.40 0.84 4.49 3.10 2.25 1.87 0.00 -
DPS 0.00 0.00 0.02 0.01 0.01 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.19 0.18 0.17 0.16 19.89%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.79 10.02 40.40 29.52 18.23 10.44 0.00 -
EPS 0.84 0.50 2.69 1.86 1.01 0.84 0.00 -
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1259 0.1319 0.1259 0.1139 0.0809 0.0764 0.16 -14.78%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 - - - -
Price 0.475 0.545 0.55 0.42 0.00 0.00 0.00 -
P/RPS 1.70 3.26 0.82 0.85 0.00 0.00 0.00 -
P/EPS 33.82 65.07 12.24 13.54 0.00 0.00 0.00 -
EY 2.96 1.54 8.17 7.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.04 0.02 0.00 0.00 0.00 -
P/NAPS 2.26 2.48 2.62 2.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 24/05/21 25/02/21 25/11/20 27/08/20 20/07/20 - -
Price 0.455 0.49 0.71 0.435 0.43 0.00 0.00 -
P/RPS 1.62 2.93 1.05 0.88 1.06 0.00 0.00 -
P/EPS 32.40 58.51 15.81 14.02 19.12 0.00 0.00 -
EY 3.09 1.71 6.33 7.13 5.23 0.00 0.00 -
DY 0.00 0.00 0.03 0.02 0.02 0.00 0.00 -
P/NAPS 2.17 2.23 3.38 2.29 2.39 0.00 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