[TCS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -65.29%
YoY- -84.62%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 176,779 107,327 52,682 204,048 149,199 100,853 60,205 104.91%
PBT -3,728 -3,802 104 3,215 9,956 7,122 4,341 -
Tax 0 0 -25 -743 -2,797 -2,073 -1,335 -
NP -3,728 -3,802 79 2,472 7,159 5,049 3,006 -
-
NP to SH -3,718 -3,799 80 2,487 7,166 5,056 3,015 -
-
Tax Rate - - 24.04% 23.11% 28.09% 29.11% 30.75% -
Total Cost 180,507 111,129 52,603 201,576 142,040 95,804 57,199 114.99%
-
Net Worth 81,899 81,899 85,799 81,301 86,940 75,599 79,199 2.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 81,899 81,899 85,799 81,301 86,940 75,599 79,199 2.25%
NOSH 390,000 390,000 390,000 390,000 378,000 360,000 360,000 5.47%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -2.11% -3.54% 0.15% 1.21% 4.80% 5.01% 4.99% -
ROE -4.54% -4.64% 0.09% 3.06% 8.24% 6.69% 3.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.33 27.52 13.51 55.22 39.47 28.01 16.72 94.31%
EPS -0.95 -0.97 0.02 0.67 1.89 1.40 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.22 0.23 0.21 0.22 -3.05%
Adjusted Per Share Value based on latest NOSH - 390,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.76 18.07 8.87 34.35 25.12 16.98 10.14 104.85%
EPS -0.63 -0.64 0.01 0.42 1.21 0.85 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1379 0.1444 0.1369 0.1464 0.1273 0.1333 2.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.245 0.295 0.33 0.38 0.445 0.475 0.545 -
P/RPS 0.54 1.07 2.44 0.69 1.13 1.70 3.26 -69.80%
P/EPS -25.70 -30.28 1,608.75 56.47 23.47 33.82 65.07 -
EY -3.89 -3.30 0.06 1.77 4.26 2.96 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.50 1.73 1.93 2.26 2.48 -39.36%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 26/05/22 28/02/22 30/11/21 30/08/21 24/05/21 -
Price 0.205 0.27 0.335 0.36 0.405 0.455 0.49 -
P/RPS 0.45 0.98 2.48 0.65 1.03 1.62 2.93 -71.28%
P/EPS -21.50 -27.72 1,633.13 53.49 21.36 32.40 58.51 -
EY -4.65 -3.61 0.06 1.87 4.68 3.09 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.29 1.52 1.64 1.76 2.17 2.23 -42.16%

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