[TSTORE] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 235.2%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,117,814 1,084,968 1,166,718 1,131,313 991,200 946,100 999,437 7.74%
PBT 8,098 10,168 22,696 20,968 9,072 4,212 22,516 -49.39%
Tax -5,530 -8,140 -9,092 -8,538 -5,364 -3,164 -9,189 -28.69%
NP 2,568 2,028 13,604 12,429 3,708 1,048 13,327 -66.60%
-
NP to SH 2,568 2,028 13,604 12,429 3,708 1,048 13,327 -66.60%
-
Tax Rate 68.29% 80.06% 40.06% 40.72% 59.13% 75.12% 40.81% -
Total Cost 1,115,246 1,082,940 1,153,114 1,118,884 987,492 945,052 986,110 8.54%
-
Net Worth 157,071 159,071 157,781 160,036 151,585 149,714 149,456 3.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 157,071 159,071 157,781 160,036 151,585 149,714 149,456 3.36%
NOSH 62,330 63,374 62,118 62,271 62,380 62,380 62,273 0.06%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.23% 0.19% 1.17% 1.10% 0.37% 0.11% 1.33% -
ROE 1.63% 1.27% 8.62% 7.77% 2.45% 0.70% 8.92% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,793.38 1,711.98 1,878.21 1,816.75 1,588.95 1,516.65 1,604.91 7.67%
EPS 4.12 3.20 21.90 19.96 5.96 1.68 21.40 -66.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.51 2.54 2.57 2.43 2.40 2.40 3.30%
Adjusted Per Share Value based on latest NOSH - 62,285
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,630.56 1,582.65 1,701.90 1,650.25 1,445.87 1,380.08 1,457.88 7.74%
EPS 3.75 2.96 19.84 18.13 5.41 1.53 19.44 -66.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2912 2.3204 2.3016 2.3345 2.2112 2.1839 2.1801 3.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.55 2.65 2.62 2.64 3.00 3.04 3.98 -
P/RPS 0.14 0.15 0.14 0.15 0.19 0.20 0.25 -32.03%
P/EPS 61.89 82.81 11.96 13.23 50.47 180.95 18.60 122.71%
EY 1.62 1.21 8.36 7.56 1.98 0.55 5.38 -55.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.03 1.03 1.23 1.27 1.66 -28.17%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 30/08/01 31/05/01 28/02/01 29/11/00 20/10/00 31/05/00 -
Price 2.55 2.66 2.66 2.65 2.74 2.95 3.60 -
P/RPS 0.14 0.16 0.14 0.15 0.17 0.19 0.22 -25.99%
P/EPS 61.89 83.13 12.15 13.28 46.10 175.60 16.82 138.15%
EY 1.62 1.20 8.23 7.53 2.17 0.57 5.94 -57.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.05 1.03 1.13 1.23 1.50 -23.15%

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