[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2000 [#4]

Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Mar-2000 [#4]
Profit Trend
QoQ- -20.24%
YoY- -38.53%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 1,131,313 991,200 946,100 999,437 939,805 840,644 0 -100.00%
PBT 20,968 9,072 4,212 22,516 26,108 6,462 0 -100.00%
Tax -8,538 -5,364 -3,164 -9,189 -9,398 -6,180 0 -100.00%
NP 12,429 3,708 1,048 13,327 16,709 282 0 -100.00%
-
NP to SH 12,429 3,708 1,048 13,327 16,709 282 0 -100.00%
-
Tax Rate 40.72% 59.13% 75.12% 40.81% 36.00% 95.64% - -
Total Cost 1,118,884 987,492 945,052 986,110 923,096 840,362 0 -100.00%
-
Net Worth 160,036 151,585 149,714 149,456 11,596,775 32,711 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 160,036 151,585 149,714 149,456 11,596,775 32,711 0 -100.00%
NOSH 62,271 62,380 62,380 62,273 46,761 14,100 62,304 0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 1.10% 0.37% 0.11% 1.33% 1.78% 0.03% 0.00% -
ROE 7.77% 2.45% 0.70% 8.92% 0.14% 0.86% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 1,816.75 1,588.95 1,516.65 1,604.91 2,009.80 5,962.01 0.00 -100.00%
EPS 19.96 5.96 1.68 21.40 35.73 2.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.43 2.40 2.40 248.00 2.32 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 87,200
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 1,650.25 1,445.87 1,380.08 1,457.88 1,370.90 1,226.25 0.00 -100.00%
EPS 18.13 5.41 1.53 19.44 24.37 0.41 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3345 2.2112 2.1839 2.1801 169.1625 0.4772 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.64 3.00 3.04 3.98 0.00 0.00 0.00 -
P/RPS 0.15 0.19 0.20 0.25 0.00 0.00 0.00 -100.00%
P/EPS 13.23 50.47 180.95 18.60 0.00 0.00 0.00 -100.00%
EY 7.56 1.98 0.55 5.38 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.23 1.27 1.66 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 29/11/00 20/10/00 31/05/00 28/01/00 30/11/99 - -
Price 2.65 2.74 2.95 3.60 2.97 0.00 0.00 -
P/RPS 0.15 0.17 0.19 0.22 0.15 0.00 0.00 -100.00%
P/EPS 13.28 46.10 175.60 16.82 8.31 0.00 0.00 -100.00%
EY 7.53 2.17 0.57 5.94 12.03 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.23 1.50 0.01 0.00 0.00 -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 & 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