[TSTORE] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -69.77%
YoY- 162.13%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,137,914 1,153,560 1,041,124 1,037,112 1,230,205 1,221,516 1,117,814 1.19%
PBT 33,560 29,350 14,044 12,768 25,665 23,364 8,098 158.22%
Tax -12,664 -9,242 -7,738 -7,452 -8,078 -9,758 -5,530 73.82%
NP 20,896 20,108 6,306 5,316 17,587 13,605 2,568 305.07%
-
NP to SH 20,896 20,108 6,306 5,316 17,587 13,605 2,568 305.07%
-
Tax Rate 37.74% 31.49% 55.10% 58.36% 31.47% 41.77% 68.29% -
Total Cost 1,117,018 1,133,452 1,034,818 1,031,796 1,212,618 1,207,910 1,115,246 0.10%
-
Net Worth 167,506 161,270 151,418 167,707 162,542 166,227 157,071 4.38%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 167,506 161,270 151,418 167,707 162,542 166,227 157,071 4.38%
NOSH 62,270 62,266 62,312 63,285 62,276 62,257 62,330 -0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.84% 1.74% 0.61% 0.51% 1.43% 1.11% 0.23% -
ROE 12.47% 12.47% 4.16% 3.17% 10.82% 8.18% 1.63% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,827.39 1,852.61 1,670.82 1,638.78 1,975.38 1,962.04 1,793.38 1.26%
EPS 30.50 32.29 10.12 8.40 28.24 21.85 4.12 280.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.59 2.43 2.65 2.61 2.67 2.52 4.45%
Adjusted Per Share Value based on latest NOSH - 63,285
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,659.88 1,682.70 1,518.69 1,512.84 1,794.50 1,781.83 1,630.56 1.19%
EPS 30.48 29.33 9.20 7.75 25.65 19.85 3.75 304.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4434 2.3525 2.2088 2.4463 2.371 2.4248 2.2912 4.38%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.23 2.30 2.30 2.41 2.52 2.55 2.55 -
P/RPS 0.12 0.12 0.14 0.15 0.13 0.13 0.14 -9.77%
P/EPS 6.65 7.12 22.73 28.69 8.92 11.67 61.89 -77.42%
EY 15.05 14.04 4.40 3.49 11.21 8.57 1.62 342.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.95 0.91 0.97 0.96 1.01 -12.27%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 -
Price 2.19 2.24 2.21 2.39 2.50 2.55 2.55 -
P/RPS 0.12 0.12 0.13 0.15 0.13 0.13 0.14 -9.77%
P/EPS 6.53 6.94 21.84 28.45 8.85 11.67 61.89 -77.70%
EY 15.32 14.42 4.58 3.51 11.30 8.57 1.62 347.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.91 0.90 0.96 0.96 1.01 -13.69%

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