[TSTORE] QoQ Quarter Result on 30-Jun-2007 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -94.26%
YoY- -61.12%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 526,202 545,848 475,909 420,079 505,887 552,293 346,406 32.10%
PBT 12,470 23,899 1,922 2,028 27,087 24,089 3,868 118.07%
Tax -2,845 -7,571 -3,964 -621 -2,580 -7,523 -1,372 62.53%
NP 9,625 16,328 -2,042 1,407 24,507 16,566 2,496 145.70%
-
NP to SH 9,633 16,328 -1,980 1,407 24,507 16,573 2,543 142.80%
-
Tax Rate 22.81% 31.68% 206.24% 30.62% 9.52% 31.23% 35.47% -
Total Cost 516,577 529,520 477,951 418,672 481,380 535,727 343,910 31.12%
-
Net Worth 386,686 378,699 433,364 356,440 361,512 288,167 201,610 54.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 386,686 378,699 433,364 356,440 361,512 288,167 201,610 54.30%
NOSH 68,319 68,605 83,499 67,000 67,698 67,644 67,203 1.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.83% 2.99% -0.43% 0.33% 4.84% 3.00% 0.72% -
ROE 2.49% 4.31% -0.46% 0.39% 6.78% 5.75% 1.26% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 770.21 795.64 569.95 626.98 747.26 816.46 515.46 30.66%
EPS 14.10 23.80 -2.90 2.10 36.20 24.50 3.80 139.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.52 5.19 5.32 5.34 4.26 3.00 52.62%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 767.57 796.23 694.21 612.77 737.94 805.63 505.30 32.10%
EPS 14.05 23.82 -2.89 2.05 35.75 24.18 3.71 142.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6406 5.5241 6.3215 5.1994 5.2734 4.2035 2.9409 54.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.95 3.20 3.46 3.90 3.02 2.85 2.88 -
P/RPS 0.38 0.40 0.61 0.62 0.40 0.35 0.56 -22.76%
P/EPS 20.92 13.45 -145.91 185.71 8.34 11.63 76.11 -57.69%
EY 4.78 7.44 -0.69 0.54 11.99 8.60 1.31 136.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.67 0.73 0.57 0.67 0.96 -33.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 28/11/06 -
Price 3.10 2.91 3.40 3.90 3.90 2.85 2.95 -
P/RPS 0.40 0.37 0.60 0.62 0.52 0.35 0.57 -21.01%
P/EPS 21.99 12.23 -143.38 185.71 10.77 11.63 77.96 -56.95%
EY 4.55 8.18 -0.70 0.54 9.28 8.60 1.28 132.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.66 0.73 0.73 0.67 0.98 -31.93%

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