[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 694.7%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 520,562 259,278 1,230,205 916,137 558,907 271,242 1,166,718 -41.58%
PBT 7,022 3,192 25,665 17,523 4,049 2,542 22,696 -54.22%
Tax -3,869 -1,863 -8,078 -7,319 -2,765 -2,035 -9,092 -43.39%
NP 3,153 1,329 17,587 10,204 1,284 507 13,604 -62.23%
-
NP to SH 3,153 1,329 17,587 10,204 1,284 507 13,604 -62.23%
-
Tax Rate 55.10% 58.36% 31.47% 41.77% 68.29% 80.06% 40.06% -
Total Cost 517,409 257,949 1,212,618 905,933 557,623 270,735 1,153,114 -41.36%
-
Net Worth 151,418 167,707 162,542 166,227 157,071 159,071 157,781 -2.70%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 151,418 167,707 162,542 166,227 157,071 159,071 157,781 -2.70%
NOSH 62,312 63,285 62,276 62,257 62,330 63,374 62,118 0.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.61% 0.51% 1.43% 1.11% 0.23% 0.19% 1.17% -
ROE 2.08% 0.79% 10.82% 6.14% 0.82% 0.32% 8.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 835.41 409.69 1,975.38 1,471.53 896.69 428.00 1,878.21 -41.70%
EPS 5.06 2.10 28.24 16.39 2.06 0.80 21.90 -62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.65 2.61 2.67 2.52 2.51 2.54 -2.90%
Adjusted Per Share Value based on latest NOSH - 62,290
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 759.35 378.21 1,794.50 1,336.37 815.28 395.66 1,701.90 -41.58%
EPS 4.60 1.94 25.65 14.88 1.87 0.74 19.84 -62.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2088 2.4463 2.371 2.4248 2.2912 2.3204 2.3016 -2.70%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.30 2.41 2.52 2.55 2.55 2.65 2.62 -
P/RPS 0.28 0.59 0.13 0.17 0.28 0.62 0.14 58.67%
P/EPS 45.45 114.76 8.92 15.56 123.79 331.25 11.96 143.32%
EY 2.20 0.87 11.21 6.43 0.81 0.30 8.36 -58.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.97 0.96 1.01 1.06 1.03 -5.24%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 31/05/01 -
Price 2.21 2.39 2.50 2.55 2.55 2.66 2.66 -
P/RPS 0.26 0.58 0.13 0.17 0.28 0.62 0.14 51.03%
P/EPS 43.68 113.81 8.85 15.56 123.79 332.50 12.15 134.49%
EY 2.29 0.88 11.30 6.43 0.81 0.30 8.23 -57.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.96 0.96 1.01 1.06 1.05 -9.09%

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