[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 58.39%
YoY- 29.21%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 385,412 522,189 258,036 1,164,365 844,268 505,315 252,253 32.48%
PBT 19,628 8,796 3,965 37,241 26,709 8,556 3,676 203.94%
Tax -6,179 -2,792 -1,314 -10,241 -9,663 -3,390 -1,286 183.39%
NP 13,449 6,004 2,651 27,000 17,046 5,166 2,390 214.71%
-
NP to SH 13,449 6,004 2,651 27,000 17,046 5,166 2,390 214.71%
-
Tax Rate 31.48% 31.74% 33.14% 27.50% 36.18% 39.62% 34.98% -
Total Cost 371,963 516,185 255,385 1,137,365 827,222 500,149 249,863 30.21%
-
Net Worth 211,654 199,905 195,086 193,852 183,102 173,652 124,479 42.22%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 211,654 199,905 195,086 193,852 183,102 173,652 124,479 42.22%
NOSH 68,496 68,227 67,974 68,499 62,279 62,240 62,239 6.56%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.49% 1.15% 1.03% 2.32% 2.02% 1.02% 0.95% -
ROE 6.35% 3.00% 1.36% 13.93% 9.31% 2.97% 1.92% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 562.67 765.37 379.61 1,699.82 1,355.60 811.87 405.29 24.32%
EPS 19.60 8.80 3.90 39.40 27.37 8.30 3.50 213.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.93 2.87 2.83 2.94 2.79 2.00 33.46%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 562.20 761.72 376.40 1,698.46 1,231.54 737.10 367.96 32.48%
EPS 19.62 8.76 3.87 39.38 24.87 7.54 3.49 214.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0874 2.916 2.8457 2.8277 2.6709 2.5331 1.8158 42.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.55 2.68 2.60 2.78 2.80 2.77 2.27 -
P/RPS 0.45 0.35 0.68 0.16 0.21 0.34 0.56 -13.50%
P/EPS 12.99 30.45 66.67 7.05 10.23 33.37 59.11 -63.41%
EY 7.70 3.28 1.50 14.18 9.78 3.00 1.69 173.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.91 0.98 0.95 0.99 1.14 -18.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 15/12/03 03/09/03 -
Price 2.50 2.64 2.62 2.60 3.10 2.79 2.59 -
P/RPS 0.44 0.34 0.69 0.15 0.23 0.34 0.64 -22.01%
P/EPS 12.73 30.00 67.18 6.60 11.33 33.61 67.45 -66.93%
EY 7.85 3.33 1.49 15.16 8.83 2.97 1.48 202.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 0.91 0.92 1.05 1.00 1.30 -26.94%

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