[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 934.74%
YoY- -30.62%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 448,188 1,816,480 1,298,123 914,112 424,390 1,841,590 1,311,123 -51.01%
PBT 4,028 11,397 17,591 16,195 2,157 13,415 22,629 -68.25%
Tax -2,019 -7,352 -6,163 -5,652 -1,139 -11,471 -6,083 -51.96%
NP 2,009 4,045 11,428 10,543 1,018 1,944 16,546 -75.38%
-
NP to SH 2,010 4,067 11,432 10,544 1,019 1,952 16,549 -75.38%
-
Tax Rate 50.12% 64.51% 35.03% 34.90% 52.80% 85.51% 26.88% -
Total Cost 446,179 1,812,435 1,286,695 903,569 423,372 1,839,646 1,294,577 -50.74%
-
Net Worth 407,544 400,771 400,462 400,535 387,899 390,153 402,099 0.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 407,544 400,771 400,462 400,535 387,899 390,153 402,099 0.89%
NOSH 69,310 68,507 68,455 68,467 67,933 68,447 68,384 0.89%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.45% 0.22% 0.88% 1.15% 0.24% 0.11% 1.26% -
ROE 0.49% 1.01% 2.85% 2.63% 0.26% 0.50% 4.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 646.64 2,651.49 1,896.31 1,335.10 624.72 2,690.50 1,917.29 -51.45%
EPS 2.90 5.90 16.70 15.40 1.50 2.80 24.20 -75.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.88 5.85 5.85 5.85 5.71 5.70 5.88 0.00%
Adjusted Per Share Value based on latest NOSH - 68,517
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 653.77 2,649.70 1,893.58 1,333.42 619.06 2,686.33 1,912.54 -51.01%
EPS 2.93 5.93 16.68 15.38 1.49 2.85 24.14 -75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9449 5.8461 5.8416 5.8426 5.6583 5.6912 5.8654 0.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.60 2.44 2.45 2.59 2.70 2.60 2.59 -
P/RPS 0.40 0.09 0.13 0.19 0.43 0.10 0.14 100.96%
P/EPS 89.66 41.10 14.67 16.82 180.00 91.17 10.70 310.95%
EY 1.12 2.43 6.82 5.95 0.56 1.10 9.34 -75.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.42 0.44 0.47 0.46 0.44 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 25/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 2.95 2.80 2.43 2.45 2.65 3.33 2.60 -
P/RPS 0.46 0.11 0.13 0.18 0.42 0.12 0.14 120.53%
P/EPS 101.72 47.17 14.55 15.91 176.67 116.77 10.74 345.81%
EY 0.98 2.12 6.87 6.29 0.57 0.86 9.31 -77.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.42 0.42 0.46 0.58 0.44 8.87%

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