[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 229.97%
YoY- 13.03%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 522,189 258,036 1,164,365 844,268 505,315 252,253 1,137,914 -40.42%
PBT 8,796 3,965 37,241 26,709 8,556 3,676 33,560 -58.94%
Tax -2,792 -1,314 -10,241 -9,663 -3,390 -1,286 -12,664 -63.40%
NP 6,004 2,651 27,000 17,046 5,166 2,390 20,896 -56.35%
-
NP to SH 6,004 2,651 27,000 17,046 5,166 2,390 20,896 -56.35%
-
Tax Rate 31.74% 33.14% 27.50% 36.18% 39.62% 34.98% 37.74% -
Total Cost 516,185 255,385 1,137,365 827,222 500,149 249,863 1,117,018 -40.14%
-
Net Worth 199,905 195,086 193,852 183,102 173,652 124,479 167,506 12.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 199,905 195,086 193,852 183,102 173,652 124,479 167,506 12.47%
NOSH 68,227 67,974 68,499 62,279 62,240 62,239 62,270 6.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.15% 1.03% 2.32% 2.02% 1.02% 0.95% 1.84% -
ROE 3.00% 1.36% 13.93% 9.31% 2.97% 1.92% 12.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 765.37 379.61 1,699.82 1,355.60 811.87 405.29 1,827.39 -43.93%
EPS 8.80 3.90 39.40 27.37 8.30 3.50 30.50 -56.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.87 2.83 2.94 2.79 2.00 2.69 5.84%
Adjusted Per Share Value based on latest NOSH - 62,264
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 761.72 376.40 1,698.46 1,231.54 737.10 367.96 1,659.88 -40.42%
EPS 8.76 3.87 39.38 24.87 7.54 3.49 30.48 -56.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.916 2.8457 2.8277 2.6709 2.5331 1.8158 2.4434 12.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.68 2.60 2.78 2.80 2.77 2.27 2.23 -
P/RPS 0.35 0.68 0.16 0.21 0.34 0.56 0.12 103.74%
P/EPS 30.45 66.67 7.05 10.23 33.37 59.11 6.65 174.98%
EY 3.28 1.50 14.18 9.78 3.00 1.69 15.05 -63.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.98 0.95 0.99 1.14 0.83 6.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 15/12/03 03/09/03 29/05/03 -
Price 2.64 2.62 2.60 3.10 2.79 2.59 2.19 -
P/RPS 0.34 0.69 0.15 0.23 0.34 0.64 0.12 99.85%
P/EPS 30.00 67.18 6.60 11.33 33.61 67.45 6.53 175.59%
EY 3.33 1.49 15.16 8.83 2.97 1.48 15.32 -63.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.92 1.05 1.00 1.30 0.81 7.25%

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