[TSTORE] QoQ Quarter Result on 31-Dec-2004 [#1]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 301.1%
YoY- 13.21%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 379,960 317,068 388,309 385,412 264,154 258,036 320,097 12.09%
PBT 8,186 4,029 11,718 19,628 4,831 3,965 10,532 -15.45%
Tax -2,627 -437 -3,904 -6,179 -1,478 -1,314 -578 174.12%
NP 5,559 3,592 7,814 13,449 3,353 2,651 9,954 -32.15%
-
NP to SH 5,559 3,592 7,814 13,449 3,353 2,651 9,954 -32.15%
-
Tax Rate 32.09% 10.85% 33.32% 31.48% 30.59% 33.14% 5.49% -
Total Cost 374,401 313,476 380,495 371,963 260,801 255,385 310,143 13.36%
-
Net Worth 220,754 222,297 220,025 211,703 200,495 195,086 136,978 37.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,013 - - - - - - -
Div Payout % 72.20% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 220,754 222,297 220,025 211,703 200,495 195,086 136,978 37.41%
NOSH 66,895 67,773 68,543 68,512 68,428 67,974 68,489 -1.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.46% 1.13% 2.01% 3.49% 1.27% 1.03% 3.11% -
ROE 2.52% 1.62% 3.55% 6.35% 1.67% 1.36% 7.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 567.99 467.83 566.51 562.54 386.03 379.61 467.37 13.86%
EPS 8.31 5.30 11.40 19.63 4.90 3.90 14.50 -30.98%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.28 3.21 3.09 2.93 2.87 2.00 39.59%
Adjusted Per Share Value based on latest NOSH - 68,512
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 554.25 462.51 566.43 562.20 385.32 376.40 466.93 12.09%
EPS 8.11 5.24 11.40 19.62 4.89 3.87 14.52 -32.15%
DPS 5.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2202 3.2427 3.2095 3.0881 2.9246 2.8457 1.9981 37.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.44 2.41 2.55 2.55 2.68 2.60 2.78 -
P/RPS 0.43 0.52 0.45 0.45 0.69 0.68 0.59 -18.99%
P/EPS 29.36 45.47 22.37 12.99 54.69 66.67 19.13 33.01%
EY 3.41 2.20 4.47 7.70 1.83 1.50 5.23 -24.78%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.79 0.83 0.91 0.91 1.39 -34.28%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 01/09/05 26/05/05 23/02/05 26/11/04 27/08/04 28/05/04 -
Price 2.45 2.45 2.51 2.50 2.64 2.62 2.60 -
P/RPS 0.43 0.52 0.44 0.44 0.68 0.69 0.56 -16.13%
P/EPS 29.48 46.23 22.02 12.74 53.88 67.18 17.89 39.46%
EY 3.39 2.16 4.54 7.85 1.86 1.49 5.59 -28.33%
DY 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.78 0.81 0.90 0.91 1.30 -31.29%

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