[TSTORE] QoQ Quarter Result on 30-Sep-2007 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -240.72%
YoY- -177.86%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 412,349 526,202 545,848 475,909 420,079 505,887 552,293 -17.71%
PBT 2,595 12,470 23,899 1,922 2,028 27,087 24,089 -77.39%
Tax -637 -2,845 -7,571 -3,964 -621 -2,580 -7,523 -80.74%
NP 1,958 9,625 16,328 -2,042 1,407 24,507 16,566 -75.94%
-
NP to SH 1,961 9,633 16,328 -1,980 1,407 24,507 16,573 -75.92%
-
Tax Rate 24.55% 22.81% 31.68% 206.24% 30.62% 9.52% 31.23% -
Total Cost 410,391 516,577 529,520 477,951 418,672 481,380 535,727 -16.29%
-
Net Worth 384,761 386,686 378,699 433,364 356,440 361,512 288,167 21.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 384,761 386,686 378,699 433,364 356,440 361,512 288,167 21.27%
NOSH 67,620 68,319 68,605 83,499 67,000 67,698 67,644 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.47% 1.83% 2.99% -0.43% 0.33% 4.84% 3.00% -
ROE 0.51% 2.49% 4.31% -0.46% 0.39% 6.78% 5.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 609.80 770.21 795.64 569.95 626.98 747.26 816.46 -17.69%
EPS 2.90 14.10 23.80 -2.90 2.10 36.20 24.50 -75.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 5.66 5.52 5.19 5.32 5.34 4.26 21.30%
Adjusted Per Share Value based on latest NOSH - 83,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 601.49 767.57 796.23 694.21 612.77 737.94 805.63 -17.71%
EPS 2.86 14.05 23.82 -2.89 2.05 35.75 24.18 -75.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6125 5.6406 5.5241 6.3215 5.1994 5.2734 4.2035 21.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.81 2.95 3.20 3.46 3.90 3.02 2.85 -
P/RPS 0.46 0.38 0.40 0.61 0.62 0.40 0.35 20.00%
P/EPS 96.90 20.92 13.45 -145.91 185.71 8.34 11.63 311.51%
EY 1.03 4.78 7.44 -0.69 0.54 11.99 8.60 -75.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.58 0.67 0.73 0.57 0.67 -18.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 -
Price 2.90 3.10 2.91 3.40 3.90 3.90 2.85 -
P/RPS 0.48 0.40 0.37 0.60 0.62 0.52 0.35 23.46%
P/EPS 100.00 21.99 12.23 -143.38 185.71 10.77 11.63 320.25%
EY 1.00 4.55 8.18 -0.70 0.54 9.28 8.60 -76.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.53 0.66 0.73 0.73 0.67 -16.64%

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