[TSTORE] QoQ TTM Result on 30-Sep-2002 [#2]

Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 6.06%
YoY- 40.68%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,130,889 1,137,914 1,175,632 1,188,254 1,209,258 1,221,222 1,228,993 -5.40%
PBT 34,044 33,560 29,310 27,793 25,670 25,020 24,693 23.94%
Tax -12,087 -12,664 -7,966 -9,457 -8,381 -8,553 -10,207 11.96%
NP 21,957 20,896 21,344 18,336 17,289 16,467 14,486 32.05%
-
NP to SH 21,957 20,896 21,344 18,336 17,289 16,467 14,486 32.05%
-
Tax Rate 35.50% 37.74% 27.18% 34.03% 32.65% 34.18% 41.34% -
Total Cost 1,108,932 1,117,018 1,154,288 1,169,918 1,191,969 1,204,755 1,214,507 -5.89%
-
Net Worth 124,479 124,535 161,323 151,273 167,707 124,502 166,315 -17.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 124,479 124,535 161,323 151,273 167,707 124,502 166,315 -17.60%
NOSH 62,239 62,267 62,287 62,252 63,285 62,251 62,290 -0.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.94% 1.84% 1.82% 1.54% 1.43% 1.35% 1.18% -
ROE 17.64% 16.78% 13.23% 12.12% 10.31% 13.23% 8.71% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,816.99 1,827.45 1,887.44 1,908.76 1,910.79 1,961.76 1,973.00 -5.35%
EPS 35.28 33.56 34.27 29.45 27.32 26.45 23.26 32.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.59 2.43 2.65 2.00 2.67 -17.56%
Adjusted Per Share Value based on latest NOSH - 62,252
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,649.63 1,659.88 1,714.90 1,733.31 1,763.95 1,781.40 1,792.74 -5.40%
EPS 32.03 30.48 31.13 26.75 25.22 24.02 21.13 32.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8158 1.8166 2.3532 2.2066 2.4463 1.8161 2.4261 -17.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.27 2.23 2.30 2.30 2.41 2.52 2.55 -
P/RPS 0.12 0.12 0.12 0.12 0.13 0.13 0.13 -5.21%
P/EPS 6.43 6.65 6.71 7.81 8.82 9.53 10.97 -30.03%
EY 15.54 15.05 14.90 12.81 11.34 10.50 9.12 42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 0.89 0.95 0.91 1.26 0.96 12.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 03/09/03 29/05/03 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 -
Price 2.59 2.19 2.24 2.21 2.39 2.50 2.55 -
P/RPS 0.14 0.12 0.12 0.12 0.13 0.13 0.13 5.07%
P/EPS 7.34 6.53 6.54 7.50 8.75 9.45 10.97 -23.55%
EY 13.62 15.32 15.30 13.33 11.43 10.58 9.12 30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.10 0.86 0.91 0.90 1.25 0.96 22.46%

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