[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 58.11%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 458,898 1,992,939 1,612,979 773,721 385,412 522,189 258,036 46.63%
PBT 21,679 52,357 44,171 31,346 19,628 8,796 3,965 209.39%
Tax -7,265 -15,938 -13,311 -10,082 -6,179 -2,792 -1,314 211.70%
NP 14,414 36,419 30,860 21,264 13,449 6,004 2,651 208.25%
-
NP to SH 14,414 36,419 30,860 21,264 13,449 6,004 2,651 208.25%
-
Tax Rate 33.51% 30.44% 30.14% 32.16% 31.48% 31.74% 33.14% -
Total Cost 444,484 1,956,520 1,582,119 752,457 371,963 516,185 255,385 44.54%
-
Net Worth 247,761 220,640 221,975 219,925 211,654 199,905 195,086 17.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 4,011 - - - - - -
Div Payout % - 11.02% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 247,761 220,640 221,975 219,925 211,654 199,905 195,086 17.22%
NOSH 66,423 66,860 67,675 68,512 68,496 68,227 67,974 -1.52%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.14% 1.83% 1.91% 2.75% 3.49% 1.15% 1.03% -
ROE 5.82% 16.51% 13.90% 9.67% 6.35% 3.00% 1.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 690.86 2,980.74 2,383.40 1,129.31 562.67 765.37 379.61 48.89%
EPS 21.70 54.47 45.60 31.00 19.60 8.80 3.90 213.02%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.30 3.28 3.21 3.09 2.93 2.87 19.03%
Adjusted Per Share Value based on latest NOSH - 68,543
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 669.40 2,907.11 2,352.86 1,128.63 562.20 761.72 376.40 46.63%
EPS 21.03 53.12 45.02 31.02 19.62 8.76 3.87 208.13%
DPS 0.00 5.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6141 3.2185 3.238 3.2081 3.0874 2.916 2.8457 17.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.60 2.44 2.41 2.55 2.55 2.68 2.60 -
P/RPS 0.38 0.08 0.10 0.23 0.45 0.35 0.68 -32.08%
P/EPS 11.98 4.48 5.29 8.22 12.99 30.45 66.67 -68.05%
EY 8.35 22.32 18.92 12.17 7.70 3.28 1.50 213.11%
DY 0.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.73 0.79 0.83 0.91 0.91 -16.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 29/11/05 01/09/05 26/05/05 23/02/05 26/11/04 27/08/04 -
Price 2.64 2.45 2.45 2.51 2.50 2.64 2.62 -
P/RPS 0.38 0.08 0.10 0.22 0.44 0.34 0.69 -32.73%
P/EPS 12.17 4.50 5.37 8.09 12.73 30.00 67.18 -67.88%
EY 8.22 22.23 18.61 12.37 7.85 3.33 1.49 211.24%
DY 0.00 2.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.75 0.78 0.81 0.90 0.91 -15.21%

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