[TCS] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 101.71%
YoY- -97.35%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 84,812 69,452 54,645 52,682 54,848 48,346 40,648 63.06%
PBT 1,625 75 -3,906 104 -6,742 2,834 2,781 -30.03%
Tax -1,294 0 25 -25 2,055 -724 -738 45.25%
NP 331 75 -3,881 79 -4,687 2,110 2,043 -70.18%
-
NP to SH 349 85 -3,878 80 -4,681 2,117 2,050 -69.18%
-
Tax Rate 79.63% 0.00% - 24.04% - 25.55% 26.54% -
Total Cost 84,481 69,377 58,526 52,603 59,535 46,236 38,605 68.31%
-
Net Worth 81,899 81,899 81,899 85,799 81,301 86,940 75,599 5.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 81,899 81,899 81,899 85,799 81,301 86,940 75,599 5.46%
NOSH 390,000 390,000 390,000 390,000 390,000 378,000 360,000 5.46%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.39% 0.11% -7.10% 0.15% -8.55% 4.36% 5.03% -
ROE 0.43% 0.10% -4.74% 0.09% -5.76% 2.44% 2.71% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.75 17.81 14.01 13.51 14.84 12.79 11.29 54.64%
EPS 0.09 0.02 -0.99 0.02 -1.27 0.56 0.57 -70.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.22 0.22 0.23 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 390,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.28 11.69 9.20 8.87 9.23 8.14 6.84 63.12%
EPS 0.06 0.01 -0.65 0.01 -0.79 0.36 0.35 -69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1379 0.1379 0.1444 0.1369 0.1464 0.1273 5.46%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.235 0.245 0.295 0.33 0.38 0.445 0.475 -
P/RPS 1.08 1.38 2.11 2.44 2.56 3.48 4.21 -59.52%
P/EPS 262.61 1,124.12 -29.67 1,608.75 -30.00 79.46 83.41 114.36%
EY 0.38 0.09 -3.37 0.06 -3.33 1.26 1.20 -53.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.40 1.50 1.73 1.93 2.26 -37.29%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 26/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.24 0.205 0.27 0.335 0.36 0.405 0.455 -
P/RPS 1.10 1.15 1.93 2.48 2.43 3.17 4.03 -57.82%
P/EPS 268.19 940.59 -27.15 1,633.13 -28.42 72.31 79.90 123.68%
EY 0.37 0.11 -3.68 0.06 -3.52 1.38 1.25 -55.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.98 1.29 1.52 1.64 1.76 2.17 -34.81%

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