[TSTORE] QoQ TTM Result on 31-Dec-2010 [#1]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 24.37%
YoY- 394.58%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,862,538 1,838,768 1,836,051 1,840,278 1,816,480 1,828,590 1,820,265 1.54%
PBT 24,001 14,051 13,332 13,268 11,397 8,377 8,655 97.25%
Tax -13,615 -9,283 -8,110 -8,232 -7,352 -11,551 -11,366 12.77%
NP 10,386 4,768 5,222 5,036 4,045 -3,174 -2,711 -
-
NP to SH 10,394 4,788 5,244 5,058 4,067 -3,165 -2,703 -
-
Tax Rate 56.73% 66.07% 60.83% 62.04% 64.51% 137.89% 131.32% -
Total Cost 1,852,152 1,834,000 1,830,829 1,835,242 1,812,435 1,831,764 1,822,976 1.06%
-
Net Worth 409,886 433,439 411,649 407,544 400,275 400,050 400,830 1.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 409,886 433,439 411,649 407,544 400,275 400,050 400,830 1.49%
NOSH 68,542 71,999 68,380 69,310 68,423 68,384 68,517 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.56% 0.26% 0.28% 0.27% 0.22% -0.17% -0.15% -
ROE 2.54% 1.10% 1.27% 1.24% 1.02% -0.79% -0.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,717.33 2,553.84 2,685.06 2,655.13 2,654.78 2,673.98 2,656.62 1.51%
EPS 15.16 6.65 7.67 7.30 5.94 -4.63 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.98 6.02 6.02 5.88 5.85 5.85 5.85 1.47%
Adjusted Per Share Value based on latest NOSH - 69,310
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,716.89 2,682.22 2,678.25 2,684.42 2,649.70 2,667.37 2,655.23 1.54%
EPS 15.16 6.98 7.65 7.38 5.93 -4.62 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.979 6.3226 6.0047 5.9449 5.8388 5.8355 5.8469 1.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.40 2.49 2.50 2.60 2.44 2.45 2.59 -
P/RPS 0.09 0.10 0.09 0.10 0.09 0.09 0.10 -6.77%
P/EPS 15.83 37.44 32.60 35.63 41.05 -52.94 -65.65 -
EY 6.32 2.67 3.07 2.81 2.44 -1.89 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.44 0.42 0.42 0.44 -6.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 26/05/11 28/02/11 30/11/10 25/08/10 31/05/10 -
Price 2.42 2.43 2.49 2.95 2.80 2.43 2.45 -
P/RPS 0.09 0.10 0.09 0.11 0.11 0.09 0.09 0.00%
P/EPS 15.96 36.54 32.47 40.42 47.11 -52.50 -62.10 -
EY 6.27 2.74 3.08 2.47 2.12 -1.90 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.50 0.48 0.42 0.42 -3.19%

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