[TSTORE] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -85.09%
YoY- 93.51%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,230,205 1,221,516 1,117,814 1,084,968 1,166,718 1,131,313 991,200 15.50%
PBT 25,665 23,364 8,098 10,168 22,696 20,968 9,072 100.15%
Tax -8,078 -9,758 -5,530 -8,140 -9,092 -8,538 -5,364 31.41%
NP 17,587 13,605 2,568 2,028 13,604 12,429 3,708 182.56%
-
NP to SH 17,587 13,605 2,568 2,028 13,604 12,429 3,708 182.56%
-
Tax Rate 31.47% 41.77% 68.29% 80.06% 40.06% 40.72% 59.13% -
Total Cost 1,212,618 1,207,910 1,115,246 1,082,940 1,153,114 1,118,884 987,492 14.68%
-
Net Worth 162,542 166,227 157,071 159,071 157,781 160,036 151,585 4.76%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 162,542 166,227 157,071 159,071 157,781 160,036 151,585 4.76%
NOSH 62,276 62,257 62,330 63,374 62,118 62,271 62,380 -0.11%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 1.43% 1.11% 0.23% 0.19% 1.17% 1.10% 0.37% -
ROE 10.82% 8.18% 1.63% 1.27% 8.62% 7.77% 2.45% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,975.38 1,962.04 1,793.38 1,711.98 1,878.21 1,816.75 1,588.95 15.63%
EPS 28.24 21.85 4.12 3.20 21.90 19.96 5.96 182.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.67 2.52 2.51 2.54 2.57 2.43 4.88%
Adjusted Per Share Value based on latest NOSH - 63,374
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,794.50 1,781.83 1,630.56 1,582.65 1,701.90 1,650.25 1,445.87 15.50%
EPS 25.65 19.85 3.75 2.96 19.84 18.13 5.41 182.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.371 2.4248 2.2912 2.3204 2.3016 2.3345 2.2112 4.76%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.52 2.55 2.55 2.65 2.62 2.64 3.00 -
P/RPS 0.13 0.13 0.14 0.15 0.14 0.15 0.19 -22.37%
P/EPS 8.92 11.67 61.89 82.81 11.96 13.23 50.47 -68.53%
EY 11.21 8.57 1.62 1.21 8.36 7.56 1.98 217.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.96 1.01 1.06 1.03 1.03 1.23 -14.65%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 27/02/02 23/11/01 30/08/01 31/05/01 28/02/01 29/11/00 -
Price 2.50 2.55 2.55 2.66 2.66 2.65 2.74 -
P/RPS 0.13 0.13 0.14 0.16 0.14 0.15 0.17 -16.38%
P/EPS 8.85 11.67 61.89 83.13 12.15 13.28 46.10 -66.75%
EY 11.30 8.57 1.62 1.20 8.23 7.53 2.17 200.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.01 1.06 1.05 1.03 1.13 -10.30%

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