[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 143.83%
YoY- 0.45%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 358,694 1,635,327 1,214,168 874,433 400,367 1,767,699 1,282,727 -57.13%
PBT 5,253 24,854 23,160 21,998 9,185 38,070 29,011 -67.89%
Tax -2,111 -12,159 -8,814 -8,228 -3,538 -17,689 -12,534 -69.40%
NP 3,142 12,695 14,346 13,770 5,647 20,381 16,477 -66.77%
-
NP to SH 3,144 12,702 14,351 13,774 5,649 20,387 16,480 -66.76%
-
Tax Rate 40.19% 48.92% 38.06% 37.40% 38.52% 46.46% 43.20% -
Total Cost 355,552 1,622,632 1,199,822 860,663 394,720 1,747,318 1,266,250 -57.02%
-
Net Worth 469,549 468,032 470,355 471,468 465,698 457,985 452,687 2.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 469,549 468,032 470,355 471,468 465,698 457,985 452,687 2.46%
NOSH 68,347 68,526 68,665 68,527 68,890 68,560 68,381 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.88% 0.78% 1.18% 1.57% 1.41% 1.15% 1.28% -
ROE 0.67% 2.71% 3.05% 2.92% 1.21% 4.45% 3.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 524.81 2,386.43 1,768.25 1,276.03 581.17 2,578.30 1,875.83 -57.12%
EPS 4.60 18.50 20.90 20.10 8.20 29.80 24.10 -66.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.87 6.83 6.85 6.88 6.76 6.68 6.62 2.49%
Adjusted Per Share Value based on latest NOSH - 68,277
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 523.23 2,385.46 1,771.11 1,275.54 584.02 2,578.55 1,871.12 -57.13%
EPS 4.59 18.53 20.93 20.09 8.24 29.74 24.04 -66.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8493 6.8272 6.8611 6.8773 6.7932 6.6806 6.6034 2.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.80 2.76 2.81 2.99 2.80 3.08 2.72 -
P/RPS 0.53 0.12 0.16 0.23 0.48 0.12 0.15 131.45%
P/EPS 60.87 14.89 13.44 14.88 34.15 10.36 11.29 206.53%
EY 1.64 6.72 7.44 6.72 2.93 9.65 8.86 -67.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.41 0.43 0.41 0.46 0.41 0.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 2.76 2.76 2.76 2.76 2.72 3.10 2.83 -
P/RPS 0.53 0.12 0.16 0.22 0.47 0.12 0.15 131.45%
P/EPS 60.00 14.89 13.21 13.73 33.17 10.43 11.74 195.82%
EY 1.67 6.72 7.57 7.28 3.01 9.59 8.52 -66.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.40 0.46 0.43 -4.69%

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