[TSTORE] QoQ Quarter Result on 30-Sep-2016 [#4]

Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- -1828.45%
YoY- -515.28%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 323,499 367,110 386,775 358,694 421,159 339,735 474,066 -22.43%
PBT -9,652 1,555 7,160 5,253 1,694 1,162 12,812 -
Tax -496 -968 -2,920 -2,111 -3,345 -586 -4,689 -77.54%
NP -10,148 587 4,240 3,142 -1,651 576 8,123 -
-
NP to SH -10,146 587 4,241 3,144 -1,649 577 8,125 -
-
Tax Rate - 62.25% 40.78% 40.19% 197.46% 50.43% 36.60% -
Total Cost 333,647 366,523 382,535 355,552 422,810 339,159 465,943 -19.91%
-
Net Worth 463,425 450,685 474,718 469,549 479,707 494,056 469,747 -0.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 463,425 450,685 474,718 469,549 479,707 494,056 469,747 -0.89%
NOSH 68,554 65,222 68,403 68,347 70,235 72,124 68,277 0.26%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.14% 0.16% 1.10% 0.88% -0.39% 0.17% 1.71% -
ROE -2.19% 0.13% 0.89% 0.67% -0.34% 0.12% 1.73% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 471.89 562.86 565.43 524.81 599.64 471.04 694.32 -22.64%
EPS -14.80 0.90 6.20 4.60 -2.40 0.80 11.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.76 6.91 6.94 6.87 6.83 6.85 6.88 -1.16%
Adjusted Per Share Value based on latest NOSH - 68,554
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 471.89 535.50 564.19 523.23 614.35 495.57 691.52 -22.43%
EPS -14.80 0.86 6.19 4.59 -2.41 0.84 11.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.76 6.5742 6.9247 6.8493 6.9975 7.2068 6.8522 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.20 2.60 2.76 2.80 2.76 2.81 2.99 -
P/RPS 0.68 0.46 0.49 0.53 0.46 0.60 0.43 35.62%
P/EPS -21.62 288.89 44.52 60.87 -117.56 351.25 25.13 -
EY -4.63 0.35 2.25 1.64 -0.85 0.28 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.40 0.41 0.40 0.41 0.43 6.09%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 30/08/16 23/05/16 29/02/16 30/11/15 28/08/15 28/05/15 -
Price 2.90 2.84 2.72 2.76 2.76 2.76 2.76 -
P/RPS 0.61 0.50 0.48 0.53 0.46 0.59 0.40 32.38%
P/EPS -19.59 315.56 43.87 60.00 -117.56 345.00 23.19 -
EY -5.10 0.32 2.28 1.67 -0.85 0.29 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.39 0.40 0.40 0.40 0.40 4.92%

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