[TCS] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 112.43%
YoY- 31.25%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 375,302 347,698 341,256 373,232 261,591 235,705 214,654 44.98%
PBT -31,696 -24,118 -16,716 720 -2,066 -4,970 -7,604 158.33%
Tax -1,158 0 0 -340 -1,330 0 0 -
NP -32,854 -24,118 -16,716 380 -3,396 -4,970 -7,604 164.56%
-
NP to SH -32,822 -24,086 -16,688 420 -3,378 -4,957 -7,598 164.53%
-
Tax Rate - - - 47.22% - - - -
Total Cost 408,156 371,817 357,972 372,852 264,987 240,675 222,258 49.79%
-
Net Worth 55,769 72,930 74,099 81,899 81,899 81,899 81,899 -22.54%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 55,769 72,930 74,099 81,899 81,899 81,899 81,899 -22.54%
NOSH 429,000 429,000 390,000 390,000 390,000 390,000 390,000 6.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -8.75% -6.94% -4.90% 0.10% -1.30% -2.11% -3.54% -
ROE -58.85% -33.03% -22.52% 0.51% -4.12% -6.05% -9.28% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 87.48 81.05 87.50 95.70 67.07 60.44 55.04 36.07%
EPS -7.65 -5.60 -4.28 0.08 -0.87 -1.27 -1.94 148.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.19 0.21 0.21 0.21 0.21 -27.30%
Adjusted Per Share Value based on latest NOSH - 390,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 63.18 58.54 57.45 62.83 44.04 39.68 36.14 44.97%
EPS -5.53 -4.05 -2.81 0.07 -0.57 -0.83 -1.28 164.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.1228 0.1247 0.1379 0.1379 0.1379 0.1379 -22.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.135 0.19 0.295 0.23 0.235 0.245 0.295 -
P/RPS 0.15 0.23 0.34 0.24 0.35 0.41 0.54 -57.32%
P/EPS -1.76 -3.38 -6.89 213.57 -27.13 -19.27 -15.14 -76.08%
EY -56.67 -29.55 -14.50 0.47 -3.69 -5.19 -6.60 317.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.55 1.10 1.12 1.17 1.40 -17.93%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 30/11/23 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.135 0.175 0.21 0.235 0.24 0.205 0.27 -
P/RPS 0.15 0.22 0.24 0.25 0.36 0.34 0.49 -54.48%
P/EPS -1.76 -3.12 -4.91 218.21 -27.71 -16.13 -13.86 -74.64%
EY -56.67 -32.08 -20.38 0.46 -3.61 -6.20 -7.22 293.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 1.11 1.12 1.14 0.98 1.29 -13.34%

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