[TSTORE] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -82.0%
YoY- 162.13%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 272,744 344,608 261,284 259,278 314,068 357,230 282,228 -2.25%
PBT 11,547 14,991 3,830 3,192 8,142 13,474 1,707 258.09%
Tax -5,732 -3,063 -2,006 -1,863 -759 -4,554 -930 236.53%
NP 5,815 11,928 1,824 1,329 7,383 8,920 777 283.07%
-
NP to SH 5,815 11,928 1,824 1,329 7,383 8,920 777 283.07%
-
Tax Rate 49.64% 20.43% 52.38% 58.36% 9.32% 33.80% 54.48% -
Total Cost 266,929 332,680 259,460 257,949 306,685 348,310 281,451 -3.47%
-
Net Worth 124,535 161,323 151,273 167,707 162,475 166,315 156,643 -14.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 124,535 161,323 151,273 167,707 162,475 166,315 156,643 -14.19%
NOSH 62,267 62,287 62,252 63,285 62,251 62,290 62,160 0.11%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.13% 3.46% 0.70% 0.51% 2.35% 2.50% 0.28% -
ROE 4.67% 7.39% 1.21% 0.79% 4.54% 5.36% 0.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 438.02 553.26 419.72 409.69 504.52 573.49 454.03 -2.36%
EPS 8.49 19.15 2.93 2.10 11.86 14.32 1.25 259.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.59 2.43 2.65 2.61 2.67 2.52 -14.29%
Adjusted Per Share Value based on latest NOSH - 63,285
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 397.85 502.68 381.14 378.21 458.13 521.09 411.69 -2.25%
EPS 8.48 17.40 2.66 1.94 10.77 13.01 1.13 283.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8166 2.3532 2.2066 2.4463 2.37 2.4261 2.285 -14.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.23 2.30 2.30 2.41 2.52 2.55 2.55 -
P/RPS 0.51 0.42 0.55 0.59 0.50 0.44 0.56 -6.05%
P/EPS 23.88 12.01 78.50 114.76 21.25 17.81 204.00 -76.10%
EY 4.19 8.33 1.27 0.87 4.71 5.62 0.49 318.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.89 0.95 0.91 0.97 0.96 1.01 7.14%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 -
Price 2.19 2.24 2.21 2.39 2.50 2.55 2.55 -
P/RPS 0.50 0.40 0.53 0.58 0.50 0.44 0.56 -7.28%
P/EPS 23.45 11.70 75.43 113.81 21.08 17.81 204.00 -76.38%
EY 4.26 8.55 1.33 0.88 4.74 5.62 0.49 323.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.86 0.91 0.90 0.96 0.96 1.01 5.86%

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