[TSTORE] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 108.81%
YoY- -78.27%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,816,480 1,730,830 1,828,224 1,697,560 1,841,590 1,748,164 1,870,874 -1.94%
PBT 11,397 23,454 32,390 8,628 13,415 30,172 41,910 -57.99%
Tax -7,352 -8,217 -11,304 -4,556 -11,471 -8,110 -11,516 -25.83%
NP 4,045 15,237 21,086 4,072 1,944 22,061 30,394 -73.90%
-
NP to SH 4,067 15,242 21,088 4,076 1,952 22,065 30,396 -73.80%
-
Tax Rate 64.51% 35.03% 34.90% 52.80% 85.51% 26.88% 27.48% -
Total Cost 1,812,435 1,715,593 1,807,138 1,693,488 1,839,646 1,726,102 1,840,480 -1.01%
-
Net Worth 400,771 400,462 400,535 387,899 390,153 402,099 401,857 -0.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 400,771 400,462 400,535 387,899 390,153 402,099 401,857 -0.18%
NOSH 68,507 68,455 68,467 67,933 68,447 68,384 68,459 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.22% 0.88% 1.15% 0.24% 0.11% 1.26% 1.62% -
ROE 1.01% 3.81% 5.26% 1.05% 0.50% 5.49% 7.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,651.49 2,528.42 2,670.21 2,498.86 2,690.50 2,556.38 2,732.82 -1.99%
EPS 5.90 22.27 30.80 6.00 2.80 32.27 44.40 -73.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.85 5.85 5.71 5.70 5.88 5.87 -0.22%
Adjusted Per Share Value based on latest NOSH - 67,933
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,649.70 2,524.77 2,666.84 2,476.24 2,686.33 2,550.05 2,729.05 -1.94%
EPS 5.93 22.23 30.76 5.95 2.85 32.19 44.34 -73.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8461 5.8416 5.8426 5.6583 5.6912 5.8654 5.8619 -0.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.44 2.45 2.59 2.70 2.60 2.59 3.10 -
P/RPS 0.09 0.10 0.10 0.11 0.10 0.10 0.11 -12.51%
P/EPS 41.10 11.00 8.41 45.00 91.17 8.03 6.98 225.72%
EY 2.43 9.09 11.89 2.22 1.10 12.46 14.32 -69.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.44 0.47 0.46 0.44 0.53 -14.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 25/02/10 30/11/09 28/08/09 26/05/09 -
Price 2.80 2.43 2.45 2.65 3.33 2.60 3.36 -
P/RPS 0.11 0.10 0.09 0.11 0.12 0.10 0.12 -5.63%
P/EPS 47.17 10.91 7.95 44.17 116.77 8.06 7.57 238.24%
EY 2.12 9.16 12.57 2.26 0.86 12.41 13.21 -70.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.42 0.46 0.58 0.44 0.57 -10.81%

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