[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -60.42%
YoY- 7.18%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,549,215 1,202,809 865,794 458,898 1,992,939 1,612,979 773,721 58.79%
PBT 41,053 37,185 32,895 21,679 52,357 44,171 31,346 19.68%
Tax -11,846 -10,474 -9,794 -7,265 -15,938 -13,311 -10,082 11.33%
NP 29,207 26,711 23,101 14,414 36,419 30,860 21,264 23.54%
-
NP to SH 29,263 26,720 23,101 14,414 36,419 30,860 21,264 23.69%
-
Tax Rate 28.86% 28.17% 29.77% 33.51% 30.44% 30.14% 32.16% -
Total Cost 1,520,008 1,176,098 842,693 444,484 1,956,520 1,582,119 752,457 59.73%
-
Net Worth 264,833 258,494 253,579 247,761 220,640 221,975 219,925 13.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 4,011 - - -
Div Payout % - - - - 11.02% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 264,833 258,494 253,579 247,761 220,640 221,975 219,925 13.17%
NOSH 67,216 66,967 66,382 66,423 66,860 67,675 68,512 -1.26%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.89% 2.22% 2.67% 3.14% 1.83% 1.91% 2.75% -
ROE 11.05% 10.34% 9.11% 5.82% 16.51% 13.90% 9.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2,304.81 1,796.11 1,304.26 690.86 2,980.74 2,383.40 1,129.31 60.82%
EPS 43.50 39.90 34.80 21.70 54.47 45.60 31.00 25.31%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.94 3.86 3.82 3.73 3.30 3.28 3.21 14.62%
Adjusted Per Share Value based on latest NOSH - 66,423
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2,259.84 1,754.54 1,262.94 669.40 2,907.11 2,352.86 1,128.63 58.79%
EPS 42.69 38.98 33.70 21.03 53.12 45.02 31.02 23.70%
DPS 0.00 0.00 0.00 0.00 5.85 0.00 0.00 -
NAPS 3.8631 3.7707 3.699 3.6141 3.2185 3.238 3.2081 13.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.88 2.80 2.60 2.60 2.44 2.41 2.55 -
P/RPS 0.12 0.16 0.20 0.38 0.08 0.10 0.23 -35.16%
P/EPS 6.62 7.02 7.47 11.98 4.48 5.29 8.22 -13.42%
EY 15.12 14.25 13.38 8.35 22.32 18.92 12.17 15.55%
DY 0.00 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.73 0.73 0.68 0.70 0.74 0.73 0.79 -5.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 09/06/06 24/02/06 29/11/05 01/09/05 26/05/05 -
Price 2.95 2.85 2.80 2.64 2.45 2.45 2.51 -
P/RPS 0.13 0.16 0.21 0.38 0.08 0.10 0.22 -29.55%
P/EPS 6.78 7.14 8.05 12.17 4.50 5.37 8.09 -11.10%
EY 14.76 14.00 12.43 8.22 22.23 18.61 12.37 12.48%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.75 0.74 0.73 0.71 0.74 0.75 0.78 -2.57%

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