[TCS] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 77,321 93,308 84,812 69,452 54,645 52,682 54,848 25.80% QoQ % -17.13% 10.02% 22.12% 27.10% 3.73% -3.95% - Horiz. % 140.97% 170.12% 154.63% 126.63% 99.63% 96.05% 100.00%
PBT -8,538 180 1,625 75 -3,906 104 -6,742 17.10% QoQ % -4,843.33% -88.92% 2,066.67% 101.92% -3,855.77% 101.54% - Horiz. % 126.64% -2.67% -24.10% -1.11% 57.94% -1.54% 100.00%
Tax 85 -85 -1,294 0 25 -25 2,055 -88.11% QoQ % 200.00% 93.43% 0.00% 0.00% 200.00% -101.22% - Horiz. % 4.14% -4.14% -62.97% 0.00% 1.22% -1.22% 100.00%
NP -8,453 95 331 75 -3,881 79 -4,687 48.32% QoQ % -8,997.90% -71.30% 341.33% 101.93% -5,012.66% 101.69% - Horiz. % 180.35% -2.03% -7.06% -1.60% 82.80% -1.69% 100.00%
NP to SH -8,439 105 349 85 -3,878 80 -4,681 48.29% QoQ % -8,137.14% -69.91% 310.59% 102.19% -4,947.50% 101.71% - Horiz. % 180.28% -2.24% -7.46% -1.82% 82.85% -1.71% 100.00%
Tax Rate - % 47.22 % 79.63 % - % - % 24.04 % - % - QoQ % 0.00% -40.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 196.42% 331.24% 0.00% 0.00% 100.00% -
Total Cost 85,774 93,213 84,481 69,377 58,526 52,603 59,535 27.65% QoQ % -7.98% 10.34% 21.77% 18.54% 11.26% -11.64% - Horiz. % 144.07% 156.57% 141.90% 116.53% 98.31% 88.36% 100.00%
Net Worth 74,099 81,899 81,899 81,899 81,899 85,799 81,301 -6.01% QoQ % -9.52% 0.00% 0.00% 0.00% -4.55% 5.53% - Horiz. % 91.14% 100.74% 100.74% 100.74% 100.74% 105.53% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 74,099 81,899 81,899 81,899 81,899 85,799 81,301 -6.01% QoQ % -9.52% 0.00% 0.00% 0.00% -4.55% 5.53% - Horiz. % 91.14% 100.74% 100.74% 100.74% 100.74% 105.53% 100.00%
NOSH 390,000 390,000 390,000 390,000 390,000 390,000 369,551 3.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.53% - Horiz. % 105.53% 105.53% 105.53% 105.53% 105.53% 105.53% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -10.93 % 0.10 % 0.39 % 0.11 % -7.10 % 0.15 % -8.55 % 17.84% QoQ % -11,030.00% -74.36% 254.55% 101.55% -4,833.33% 101.75% - Horiz. % 127.84% -1.17% -4.56% -1.29% 83.04% -1.75% 100.00%
ROE -11.39 % 0.13 % 0.43 % 0.10 % -4.74 % 0.09 % -5.76 % 57.74% QoQ % -8,861.54% -69.77% 330.00% 102.11% -5,366.67% 101.56% - Horiz. % 197.74% -2.26% -7.47% -1.74% 82.29% -1.56% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.83 23.93 21.75 17.81 14.01 13.51 14.84 21.38% QoQ % -17.13% 10.02% 22.12% 27.12% 3.70% -8.96% - Horiz. % 133.63% 161.25% 146.56% 120.01% 94.41% 91.04% 100.00%
EPS -2.16 0.02 0.09 0.02 -0.99 0.02 -1.27 42.62% QoQ % -10,900.00% -77.78% 350.00% 102.02% -5,050.00% 101.57% - Horiz. % 170.08% -1.57% -7.09% -1.57% 77.95% -1.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1900 0.2100 0.2100 0.2100 0.2100 0.2200 0.2200 -9.34% QoQ % -9.52% 0.00% 0.00% 0.00% -4.55% 0.00% - Horiz. % 86.36% 95.45% 95.45% 95.45% 95.45% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 429,001 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.02 21.75 19.77 16.19 12.74 12.28 12.79 25.76% QoQ % -17.15% 10.02% 22.11% 27.08% 3.75% -3.99% - Horiz. % 140.89% 170.05% 154.57% 126.58% 99.61% 96.01% 100.00%
EPS -1.97 0.02 0.08 0.02 -0.90 0.02 -1.09 48.54% QoQ % -9,950.00% -75.00% 300.00% 102.22% -4,600.00% 101.83% - Horiz. % 180.73% -1.83% -7.34% -1.83% 82.57% -1.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1727 0.1909 0.1909 0.1909 0.1909 0.2000 0.1895 -6.02% QoQ % -9.53% 0.00% 0.00% 0.00% -4.55% 5.54% - Horiz. % 91.13% 100.74% 100.74% 100.74% 100.74% 105.54% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.2950 0.2300 0.2350 0.2450 0.2950 0.3300 0.3800 -
P/RPS 1.49 0.96 1.08 1.38 2.11 2.44 2.56 -30.36% QoQ % 55.21% -11.11% -21.74% -34.60% -13.52% -4.69% - Horiz. % 58.20% 37.50% 42.19% 53.91% 82.42% 95.31% 100.00%
P/EPS -13.63 854.29 262.61 1,124.12 -29.67 1,608.75 -30.00 -40.99% QoQ % -101.60% 225.31% -76.64% 3,888.74% -101.84% 5,462.50% - Horiz. % 45.43% -2,847.63% -875.37% -3,747.07% 98.90% -5,362.50% 100.00%
EY -7.34 0.12 0.38 0.09 -3.37 0.06 -3.33 69.61% QoQ % -6,216.67% -68.42% 322.22% 102.67% -5,716.67% 101.80% - Horiz. % 220.42% -3.60% -11.41% -2.70% 101.20% -1.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.55 1.10 1.12 1.17 1.40 1.50 1.73 -7.08% QoQ % 40.91% -1.79% -4.27% -16.43% -6.67% -13.29% - Horiz. % 89.60% 63.58% 64.74% 67.63% 80.92% 86.71% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 28/02/23 29/11/22 30/08/22 26/05/22 28/02/22 -
Price 0.2100 0.2350 0.2400 0.2050 0.2700 0.3350 0.3600 -
P/RPS 1.06 0.98 1.10 1.15 1.93 2.48 2.43 -42.57% QoQ % 8.16% -10.91% -4.35% -40.41% -22.18% 2.06% - Horiz. % 43.62% 40.33% 45.27% 47.33% 79.42% 102.06% 100.00%
P/EPS -9.70 872.86 268.19 940.59 -27.15 1,633.13 -28.42 -51.26% QoQ % -101.11% 225.46% -71.49% 3,564.42% -101.66% 5,846.41% - Horiz. % 34.13% -3,071.29% -943.67% -3,309.61% 95.53% -5,746.41% 100.00%
EY -10.30 0.11 0.37 0.11 -3.68 0.06 -3.52 104.98% QoQ % -9,463.64% -70.27% 236.36% 102.99% -6,233.33% 101.70% - Horiz. % 292.61% -3.12% -10.51% -3.12% 104.55% -1.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.11 1.12 1.14 0.98 1.29 1.52 1.64 -22.97% QoQ % -0.89% -1.75% 16.33% -24.03% -15.13% -7.32% - Horiz. % 67.68% 68.29% 69.51% 59.76% 78.66% 92.68% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TCS_Q3-2022.pdf 
