[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2000 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 402.8%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 558,907 271,242 1,166,718 848,485 495,600 236,525 999,437 -32.09%
PBT 4,049 2,542 22,696 15,726 4,536 1,053 22,516 -68.10%
Tax -2,765 -2,035 -9,092 -6,404 -2,682 -791 -9,189 -55.06%
NP 1,284 507 13,604 9,322 1,854 262 13,327 -78.95%
-
NP to SH 1,284 507 13,604 9,322 1,854 262 13,327 -78.95%
-
Tax Rate 68.29% 80.06% 40.06% 40.72% 59.13% 75.12% 40.81% -
Total Cost 557,623 270,735 1,153,114 839,163 493,746 236,263 986,110 -31.59%
-
Net Worth 157,071 159,071 157,781 160,036 151,585 149,714 149,456 3.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 157,071 159,071 157,781 160,036 151,585 149,714 149,456 3.36%
NOSH 62,330 63,374 62,118 62,271 62,380 62,380 62,273 0.06%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.23% 0.19% 1.17% 1.10% 0.37% 0.11% 1.33% -
ROE 0.82% 0.32% 8.62% 5.82% 1.22% 0.17% 8.92% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 896.69 428.00 1,878.21 1,362.56 794.47 379.16 1,604.91 -32.13%
EPS 2.06 0.80 21.90 14.97 2.98 0.42 21.40 -78.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.51 2.54 2.57 2.43 2.40 2.40 3.30%
Adjusted Per Share Value based on latest NOSH - 62,285
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 815.28 395.66 1,701.90 1,237.69 722.93 345.02 1,457.88 -32.09%
EPS 1.87 0.74 19.84 13.60 2.70 0.38 19.44 -78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2912 2.3204 2.3016 2.3345 2.2112 2.1839 2.1801 3.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.55 2.65 2.62 2.64 3.00 3.04 3.98 -
P/RPS 0.28 0.62 0.14 0.19 0.38 0.80 0.25 7.84%
P/EPS 123.79 331.25 11.96 17.64 100.94 723.81 18.60 253.41%
EY 0.81 0.30 8.36 5.67 0.99 0.14 5.38 -71.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.03 1.03 1.23 1.27 1.66 -28.17%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 30/08/01 31/05/01 28/02/01 29/11/00 20/10/00 31/05/00 -
Price 2.55 2.66 2.66 2.65 2.74 2.95 3.60 -
P/RPS 0.28 0.62 0.14 0.19 0.34 0.78 0.22 17.42%
P/EPS 123.79 332.50 12.15 17.70 92.19 702.38 16.82 277.90%
EY 0.81 0.30 8.23 5.65 1.08 0.14 5.94 -73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.05 1.03 1.13 1.23 1.50 -23.15%

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