[TSTORE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -88.2%
YoY- -92.75%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,298,123 914,112 424,390 1,841,590 1,311,123 935,437 450,793 102.79%
PBT 17,591 16,195 2,157 13,415 22,629 20,955 8,092 68.05%
Tax -6,163 -5,652 -1,139 -11,471 -6,083 -5,758 -3,404 48.71%
NP 11,428 10,543 1,018 1,944 16,546 15,197 4,688 81.42%
-
NP to SH 11,432 10,544 1,019 1,952 16,549 15,198 4,689 81.44%
-
Tax Rate 35.03% 34.90% 52.80% 85.51% 26.88% 27.48% 42.07% -
Total Cost 1,286,695 903,569 423,372 1,839,646 1,294,577 920,240 446,105 103.01%
-
Net Worth 400,462 400,535 387,899 390,153 402,099 401,857 394,427 1.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 400,462 400,535 387,899 390,153 402,099 401,857 394,427 1.02%
NOSH 68,455 68,467 67,933 68,447 68,384 68,459 68,955 -0.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.88% 1.15% 0.24% 0.11% 1.26% 1.62% 1.04% -
ROE 2.85% 2.63% 0.26% 0.50% 4.12% 3.78% 1.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,896.31 1,335.10 624.72 2,690.50 1,917.29 1,366.41 653.74 103.79%
EPS 16.70 15.40 1.50 2.80 24.20 22.20 6.80 82.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.85 5.71 5.70 5.88 5.87 5.72 1.51%
Adjusted Per Share Value based on latest NOSH - 68,140
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,893.58 1,333.42 619.06 2,686.33 1,912.54 1,364.52 657.57 102.80%
EPS 16.68 15.38 1.49 2.85 24.14 22.17 6.84 81.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8416 5.8426 5.6583 5.6912 5.8654 5.8619 5.7535 1.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.45 2.59 2.70 2.60 2.59 3.10 3.28 -
P/RPS 0.13 0.19 0.43 0.10 0.14 0.23 0.50 -59.36%
P/EPS 14.67 16.82 180.00 91.17 10.70 13.96 48.24 -54.87%
EY 6.82 5.95 0.56 1.10 9.34 7.16 2.07 121.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.47 0.46 0.44 0.53 0.57 -18.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 25/02/10 30/11/09 28/08/09 26/05/09 27/02/09 -
Price 2.43 2.45 2.65 3.33 2.60 3.36 2.69 -
P/RPS 0.13 0.18 0.42 0.12 0.14 0.25 0.41 -53.59%
P/EPS 14.55 15.91 176.67 116.77 10.74 15.14 39.56 -48.76%
EY 6.87 6.29 0.57 0.86 9.31 6.61 2.53 94.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.46 0.58 0.44 0.57 0.47 -7.24%

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