[TSTORE] QoQ Quarter Result on 30-Jun-2004

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004
Profit Trend
QoQ- -73.37%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 388,309 385,412 264,154 258,036 320,097 338,953 253,061 33.00%
PBT 11,718 19,628 4,831 3,965 10,532 18,153 4,879 79.24%
Tax -3,904 -6,179 -1,478 -1,314 -578 -6,273 -2,104 50.94%
NP 7,814 13,449 3,353 2,651 9,954 11,880 2,775 99.28%
-
NP to SH 7,814 13,449 3,353 2,651 9,954 11,880 2,775 99.28%
-
Tax Rate 33.32% 31.48% 30.59% 33.14% 5.49% 34.56% 43.12% -
Total Cost 380,495 371,963 260,801 255,385 310,143 327,073 250,286 32.17%
-
Net Worth 220,025 211,703 200,495 195,086 136,978 183,056 173,593 17.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 220,025 211,703 200,495 195,086 136,978 183,056 173,593 17.10%
NOSH 68,543 68,512 68,428 67,974 68,489 62,264 62,219 6.65%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.01% 3.49% 1.27% 1.03% 3.11% 3.50% 1.10% -
ROE 3.55% 6.35% 1.67% 1.36% 7.27% 6.49% 1.60% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 566.51 562.54 386.03 379.61 467.37 544.38 406.72 24.69%
EPS 11.40 19.63 4.90 3.90 14.50 19.08 4.46 86.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.09 2.93 2.87 2.00 2.94 2.79 9.79%
Adjusted Per Share Value based on latest NOSH - 67,974
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 566.43 562.20 385.32 376.40 466.93 494.43 369.14 33.00%
EPS 11.40 19.62 4.89 3.87 14.52 17.33 4.05 99.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2095 3.0881 2.9246 2.8457 1.9981 2.6703 2.5322 17.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.55 2.55 2.68 2.60 2.78 2.80 2.77 -
P/RPS 0.45 0.45 0.69 0.68 0.59 0.51 0.68 -24.04%
P/EPS 22.37 12.99 54.69 66.67 19.13 14.68 62.11 -49.34%
EY 4.47 7.70 1.83 1.50 5.23 6.81 1.61 97.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.91 0.91 1.39 0.95 0.99 -13.95%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 15/12/03 -
Price 2.51 2.50 2.64 2.62 2.60 3.10 2.79 -
P/RPS 0.44 0.44 0.68 0.69 0.56 0.57 0.69 -25.89%
P/EPS 22.02 12.74 53.88 67.18 17.89 16.25 62.56 -50.11%
EY 4.54 7.85 1.86 1.49 5.59 6.15 1.60 100.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.90 0.91 1.30 1.05 1.00 -15.25%

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