[TCS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -39.74%
YoY- -40.49%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 54,848 48,346 40,648 60,205 65,342 67,823 46,784 11.15%
PBT -6,742 2,834 2,781 4,341 7,446 7,000 2,035 -
Tax 2,055 -724 -738 -1,335 -2,445 -1,904 -1,029 -
NP -4,687 2,110 2,043 3,006 5,001 5,096 1,006 -
-
NP to SH -4,681 2,117 2,050 3,015 5,003 5,097 1,006 -
-
Tax Rate - 25.55% 26.54% 30.75% 32.84% 27.20% 50.57% -
Total Cost 59,535 46,236 38,605 57,199 60,341 62,727 45,778 19.08%
-
Net Worth 81,301 86,940 75,599 79,199 75,599 68,399 48,600 40.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 35 - 26 -
Div Payout % - - - - 0.72% - 2.68% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 81,301 86,940 75,599 79,199 75,599 68,399 48,600 40.78%
NOSH 390,000 378,000 360,000 360,000 360,000 360,000 270,000 27.69%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -8.55% 4.36% 5.03% 4.99% 7.65% 7.51% 2.15% -
ROE -5.76% 2.44% 2.71% 3.81% 6.62% 7.45% 2.07% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.84 12.79 11.29 16.72 18.15 18.84 17.33 -9.79%
EPS -1.27 0.56 0.57 0.84 1.39 1.42 0.37 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.01 -
NAPS 0.22 0.23 0.21 0.22 0.21 0.19 0.18 14.27%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.23 8.14 6.84 10.14 11.00 11.42 7.88 11.08%
EPS -0.79 0.36 0.35 0.51 0.84 0.86 0.17 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1369 0.1464 0.1273 0.1333 0.1273 0.1152 0.0818 40.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - -
Price 0.38 0.445 0.475 0.545 0.55 0.42 0.00 -
P/RPS 2.56 3.48 4.21 3.26 3.03 2.23 0.00 -
P/EPS -30.00 79.46 83.41 65.07 39.58 29.66 0.00 -
EY -3.33 1.26 1.20 1.54 2.53 3.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.73 1.93 2.26 2.48 2.62 2.21 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 24/05/21 25/02/21 25/11/20 27/08/20 -
Price 0.36 0.405 0.455 0.49 0.71 0.435 0.43 -
P/RPS 2.43 3.17 4.03 2.93 3.91 2.31 2.48 -1.34%
P/EPS -28.42 72.31 79.90 58.51 51.09 30.72 115.41 -
EY -3.52 1.38 1.25 1.71 1.96 3.25 0.87 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.02 -
P/NAPS 1.64 1.76 2.17 2.23 3.38 2.29 2.39 -22.14%

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