[TSTORE] QoQ Cumulative Quarter Result on 30-Sep-2015 [#4]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- -11.49%
YoY- -37.7%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,112,579 745,469 358,694 1,635,327 1,214,168 874,433 400,367 97.78%
PBT 13,968 12,413 5,253 24,854 23,160 21,998 9,185 32.27%
Tax -6,000 -5,031 -2,111 -12,159 -8,814 -8,228 -3,538 42.25%
NP 7,968 7,382 3,142 12,695 14,346 13,770 5,647 25.82%
-
NP to SH 7,972 7,385 3,144 12,702 14,351 13,774 5,649 25.84%
-
Tax Rate 42.96% 40.53% 40.19% 48.92% 38.06% 37.40% 38.52% -
Total Cost 1,104,611 738,087 355,552 1,622,632 1,199,822 860,663 394,720 98.70%
-
Net Worth 474,883 474,554 469,549 468,032 470,355 471,468 465,698 1.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 474,883 474,554 469,549 468,032 470,355 471,468 465,698 1.31%
NOSH 68,724 68,379 68,347 68,526 68,665 68,527 68,890 -0.16%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.72% 0.99% 0.88% 0.78% 1.18% 1.57% 1.41% -
ROE 1.68% 1.56% 0.67% 2.71% 3.05% 2.92% 1.21% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,618.91 1,090.19 524.81 2,386.43 1,768.25 1,276.03 581.17 98.09%
EPS 11.60 10.80 4.60 18.50 20.90 20.10 8.20 26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.91 6.94 6.87 6.83 6.85 6.88 6.76 1.47%
Adjusted Per Share Value based on latest NOSH - 70,235
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,622.92 1,087.42 523.23 2,385.46 1,771.11 1,275.54 584.02 97.78%
EPS 11.63 10.77 4.59 18.53 20.93 20.09 8.24 25.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9271 6.9223 6.8493 6.8272 6.8611 6.8773 6.7932 1.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.60 2.76 2.80 2.76 2.81 2.99 2.80 -
P/RPS 0.16 0.25 0.53 0.12 0.16 0.23 0.48 -51.95%
P/EPS 22.41 25.56 60.87 14.89 13.44 14.88 34.15 -24.50%
EY 4.46 3.91 1.64 6.72 7.44 6.72 2.93 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.41 0.40 0.41 0.43 0.41 -4.94%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 23/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 -
Price 2.84 2.72 2.76 2.76 2.76 2.76 2.72 -
P/RPS 0.18 0.25 0.53 0.12 0.16 0.22 0.47 -47.29%
P/EPS 24.48 25.19 60.00 14.89 13.21 13.73 33.17 -18.34%
EY 4.08 3.97 1.67 6.72 7.57 7.28 3.01 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.40 0.40 0.40 0.40 0.40 1.66%

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