[TSTORE] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -69.77%
YoY- 162.13%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,835,592 1,541,648 1,009,012 1,037,112 1,084,968 946,100 0 -100.00%
PBT 86,716 78,512 14,704 12,768 10,168 4,212 0 -100.00%
Tax -29,060 -24,716 -5,144 -7,452 -8,140 -3,164 0 -100.00%
NP 57,656 53,796 9,560 5,316 2,028 1,048 0 -100.00%
-
NP to SH 57,656 53,796 9,560 5,316 2,028 1,048 0 -100.00%
-
Tax Rate 33.51% 31.48% 34.98% 58.36% 80.06% 75.12% - -
Total Cost 1,777,936 1,487,852 999,452 1,031,796 1,082,940 945,052 0 -100.00%
-
Net Worth 247,761 211,654 124,479 167,707 159,071 149,714 0 -100.00%
Dividend
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 247,761 211,654 124,479 167,707 159,071 149,714 0 -100.00%
NOSH 66,423 68,496 62,239 63,285 63,374 62,380 62,304 -0.06%
Ratio Analysis
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.14% 3.49% 0.95% 0.51% 0.19% 0.11% 0.00% -
ROE 23.27% 25.42% 7.68% 3.17% 1.27% 0.70% 0.00% -
Per Share
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2,763.45 2,250.70 1,621.17 1,638.78 1,711.98 1,516.65 0.00 -100.00%
EPS 86.80 78.40 14.00 8.40 3.20 1.68 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.09 2.00 2.65 2.51 2.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,285
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2,677.58 2,248.81 1,471.85 1,512.84 1,582.65 1,380.08 0.00 -100.00%
EPS 84.10 78.47 13.95 7.75 2.96 1.53 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6141 3.0874 1.8158 2.4463 2.3204 2.1839 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.60 2.55 2.27 2.41 2.65 3.04 0.00 -
P/RPS 0.09 0.11 0.14 0.15 0.15 0.20 0.00 -100.00%
P/EPS 3.00 3.25 14.78 28.69 82.81 180.95 0.00 -100.00%
EY 33.38 30.80 6.77 3.49 1.21 0.55 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 1.14 0.91 1.06 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/02/06 23/02/05 03/09/03 30/08/02 30/08/01 20/10/00 - -
Price 2.64 2.50 2.59 2.39 2.66 2.95 0.00 -
P/RPS 0.10 0.11 0.16 0.15 0.16 0.19 0.00 -100.00%
P/EPS 3.04 3.18 16.86 28.45 83.13 175.60 0.00 -100.00%
EY 32.88 31.42 5.93 3.51 1.20 0.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 1.30 0.90 1.06 1.23 0.00 -100.00%

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