[TSTORE] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -17.23%
YoY- 72.42%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 344,608 261,284 259,278 314,068 357,230 282,228 271,242 17.25%
PBT 14,991 3,830 3,192 8,142 13,474 1,707 2,542 225.36%
Tax -3,063 -2,006 -1,863 -759 -4,554 -930 -2,035 31.23%
NP 11,928 1,824 1,329 7,383 8,920 777 507 716.34%
-
NP to SH 11,928 1,824 1,329 7,383 8,920 777 507 716.34%
-
Tax Rate 20.43% 52.38% 58.36% 9.32% 33.80% 54.48% 80.06% -
Total Cost 332,680 259,460 257,949 306,685 348,310 281,451 270,735 14.68%
-
Net Worth 161,323 151,273 167,707 162,475 166,315 156,643 159,071 0.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 161,323 151,273 167,707 162,475 166,315 156,643 159,071 0.93%
NOSH 62,287 62,252 63,285 62,251 62,290 62,160 63,374 -1.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.46% 0.70% 0.51% 2.35% 2.50% 0.28% 0.19% -
ROE 7.39% 1.21% 0.79% 4.54% 5.36% 0.50% 0.32% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 553.26 419.72 409.69 504.52 573.49 454.03 428.00 18.60%
EPS 19.15 2.93 2.10 11.86 14.32 1.25 0.80 725.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.43 2.65 2.61 2.67 2.52 2.51 2.10%
Adjusted Per Share Value based on latest NOSH - 62,251
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 502.68 381.14 378.21 458.13 521.09 411.69 395.66 17.25%
EPS 17.40 2.66 1.94 10.77 13.01 1.13 0.74 716.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3532 2.2066 2.4463 2.37 2.4261 2.285 2.3204 0.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.30 2.30 2.41 2.52 2.55 2.55 2.65 -
P/RPS 0.42 0.55 0.59 0.50 0.44 0.56 0.62 -22.81%
P/EPS 12.01 78.50 114.76 21.25 17.81 204.00 331.25 -88.97%
EY 8.33 1.27 0.87 4.71 5.62 0.49 0.30 811.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 0.91 0.97 0.96 1.01 1.06 -10.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 -
Price 2.24 2.21 2.39 2.50 2.55 2.55 2.66 -
P/RPS 0.40 0.53 0.58 0.50 0.44 0.56 0.62 -25.27%
P/EPS 11.70 75.43 113.81 21.08 17.81 204.00 332.50 -89.19%
EY 8.55 1.33 0.88 4.74 5.62 0.49 0.30 827.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.90 0.96 0.96 1.01 1.06 -12.97%

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