[TSTORE] QoQ Quarter Result on 31-Mar-2008 [#2]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -41.0%
YoY- -60.69%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 450,793 564,261 412,349 526,202 545,848 475,909 420,079 4.79%
PBT 8,092 4,537 2,595 12,470 23,899 1,922 2,028 150.51%
Tax -3,404 -5,545 -637 -2,845 -7,571 -3,964 -621 209.28%
NP 4,688 -1,008 1,958 9,625 16,328 -2,042 1,407 122.26%
-
NP to SH 4,689 -1,006 1,961 9,633 16,328 -1,980 1,407 122.30%
-
Tax Rate 42.07% 122.22% 24.55% 22.81% 31.68% 206.24% 30.62% -
Total Cost 446,105 565,269 410,391 516,577 529,520 477,951 418,672 4.30%
-
Net Worth 394,427 339,772 384,761 386,686 378,699 433,364 356,440 6.95%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 394,427 339,772 384,761 386,686 378,699 433,364 356,440 6.95%
NOSH 68,955 67,954 67,620 68,319 68,605 83,499 67,000 1.92%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.04% -0.18% 0.47% 1.83% 2.99% -0.43% 0.33% -
ROE 1.19% -0.30% 0.51% 2.49% 4.31% -0.46% 0.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 653.74 830.35 609.80 770.21 795.64 569.95 626.98 2.81%
EPS 6.80 -1.50 2.90 14.10 23.80 -2.90 2.10 118.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.72 5.00 5.69 5.66 5.52 5.19 5.32 4.92%
Adjusted Per Share Value based on latest NOSH - 68,319
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 657.57 823.09 601.49 767.57 796.23 694.21 612.77 4.79%
EPS 6.84 -1.47 2.86 14.05 23.82 -2.89 2.05 122.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7535 4.9563 5.6125 5.6406 5.5241 6.3215 5.1994 6.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.28 2.73 2.81 2.95 3.20 3.46 3.90 -
P/RPS 0.50 0.33 0.46 0.38 0.40 0.61 0.62 -13.30%
P/EPS 48.24 -184.41 96.90 20.92 13.45 -145.91 185.71 -59.12%
EY 2.07 -0.54 1.03 4.78 7.44 -0.69 0.54 143.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.49 0.52 0.58 0.67 0.73 -15.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 29/05/08 06/03/08 23/11/07 28/08/07 -
Price 2.69 3.22 2.90 3.10 2.91 3.40 3.90 -
P/RPS 0.41 0.39 0.48 0.40 0.37 0.60 0.62 -24.00%
P/EPS 39.56 -217.51 100.00 21.99 12.23 -143.38 185.71 -64.16%
EY 2.53 -0.46 1.00 4.55 8.18 -0.70 0.54 178.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.51 0.55 0.53 0.66 0.73 -25.33%

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