[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 59.0%
YoY- -36.79%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 450,793 2,048,660 1,484,399 1,072,050 545,848 1,954,168 1,478,259 -54.53%
PBT 8,092 43,501 38,964 36,369 23,899 54,758 53,211 -71.34%
Tax -3,404 -16,598 -11,053 -10,416 -7,571 -14,702 -10,738 -53.34%
NP 4,688 26,903 27,911 25,953 16,328 40,056 42,473 -76.83%
-
NP to SH 4,689 26,916 27,922 25,961 16,328 40,125 42,480 -76.83%
-
Tax Rate 42.07% 38.16% 28.37% 28.64% 31.68% 26.85% 20.18% -
Total Cost 446,105 2,021,757 1,456,488 1,046,097 529,520 1,914,112 1,435,786 -53.96%
-
Net Worth 394,427 387,426 389,402 387,702 378,699 357,823 361,589 5.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 394,427 387,426 389,402 387,702 378,699 357,823 361,589 5.93%
NOSH 68,955 68,571 68,436 68,498 68,605 68,027 67,968 0.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.04% 1.31% 1.88% 2.42% 2.99% 2.05% 2.87% -
ROE 1.19% 6.95% 7.17% 6.70% 4.31% 11.21% 11.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 653.74 2,987.64 2,169.02 1,565.07 795.64 2,872.62 2,174.93 -54.96%
EPS 6.80 39.30 40.80 37.90 23.80 59.00 62.50 -77.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.72 5.65 5.69 5.66 5.52 5.26 5.32 4.92%
Adjusted Per Share Value based on latest NOSH - 68,319
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 657.57 2,988.39 2,165.30 1,563.80 796.23 2,850.55 2,156.34 -54.53%
EPS 6.84 39.26 40.73 37.87 23.82 58.53 61.97 -76.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7535 5.6514 5.6802 5.6554 5.5241 5.2196 5.2745 5.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.28 2.73 2.81 2.95 3.20 3.46 3.90 -
P/RPS 0.50 0.09 0.13 0.19 0.40 0.12 0.18 96.99%
P/EPS 48.24 6.95 6.89 7.78 13.45 5.87 6.24 288.55%
EY 2.07 14.38 14.52 12.85 7.44 17.05 16.03 -74.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.49 0.52 0.58 0.66 0.73 -15.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 29/05/08 06/03/08 23/11/07 28/08/07 -
Price 2.69 3.22 2.90 3.10 2.91 3.40 3.90 -
P/RPS 0.41 0.11 0.13 0.20 0.37 0.12 0.18 72.68%
P/EPS 39.56 8.20 7.11 8.18 12.23 5.76 6.24 240.63%
EY 2.53 12.19 14.07 12.23 8.18 17.35 16.03 -70.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.51 0.55 0.53 0.65 0.73 -25.33%

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