[TSTORE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
03-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -88.56%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,164,365 844,268 505,315 252,253 1,137,914 865,170 520,562 70.94%
PBT 37,241 26,709 8,556 3,676 33,560 22,013 7,022 203.80%
Tax -10,241 -9,663 -3,390 -1,286 -12,664 -6,932 -3,869 91.23%
NP 27,000 17,046 5,166 2,390 20,896 15,081 3,153 318.01%
-
NP to SH 27,000 17,046 5,166 2,390 20,896 15,081 3,153 318.01%
-
Tax Rate 27.50% 36.18% 39.62% 34.98% 37.74% 31.49% 55.10% -
Total Cost 1,137,365 827,222 500,149 249,863 1,117,018 850,089 517,409 68.98%
-
Net Worth 193,852 183,102 173,652 124,479 167,506 161,270 151,418 17.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 193,852 183,102 173,652 124,479 167,506 161,270 151,418 17.88%
NOSH 68,499 62,279 62,240 62,239 62,270 62,266 62,312 6.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.32% 2.02% 1.02% 0.95% 1.84% 1.74% 0.61% -
ROE 13.93% 9.31% 2.97% 1.92% 12.47% 9.35% 2.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,699.82 1,355.60 811.87 405.29 1,827.39 1,389.46 835.41 60.50%
EPS 39.40 27.37 8.30 3.50 30.50 24.22 5.06 292.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.94 2.79 2.00 2.69 2.59 2.43 10.68%
Adjusted Per Share Value based on latest NOSH - 62,239
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,698.46 1,231.54 737.10 367.96 1,659.88 1,262.03 759.35 70.94%
EPS 39.38 24.87 7.54 3.49 30.48 22.00 4.60 317.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8277 2.6709 2.5331 1.8158 2.4434 2.3525 2.2088 17.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.78 2.80 2.77 2.27 2.23 2.30 2.30 -
P/RPS 0.16 0.21 0.34 0.56 0.12 0.17 0.28 -31.11%
P/EPS 7.05 10.23 33.37 59.11 6.65 9.50 45.45 -71.09%
EY 14.18 9.78 3.00 1.69 15.05 10.53 2.20 245.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.99 1.14 0.83 0.89 0.95 2.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 15/12/03 03/09/03 29/05/03 27/02/03 03/12/02 -
Price 2.60 3.10 2.79 2.59 2.19 2.24 2.21 -
P/RPS 0.15 0.23 0.34 0.64 0.12 0.16 0.26 -30.67%
P/EPS 6.60 11.33 33.61 67.45 6.53 9.25 43.68 -71.59%
EY 15.16 8.83 2.97 1.48 15.32 10.81 2.29 252.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.00 1.30 0.81 0.86 0.91 0.73%

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