[TSTORE] YoY Annualized Quarter Result on 30-Jun-2005

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005
Profit Trend
QoQ- -37.8%
YoY- 149.45%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/09/04 CAGR
Revenue 1,382,553 1,032,144 1,044,378 45.50%
PBT 37,860 15,860 17,592 178.63%
Tax -11,409 -5,256 -5,584 159.93%
NP 26,451 10,604 12,008 187.44%
-
NP to SH 26,451 10,604 12,008 187.44%
-
Tax Rate 30.13% 33.14% 31.74% -
Total Cost 1,356,102 1,021,540 1,032,370 44.00%
-
Net Worth 221,975 195,086 199,905 15.02%
Dividend
30/06/05 30/06/04 30/09/04 CAGR
Div - - - -
Div Payout % - - - -
Equity
30/06/05 30/06/04 30/09/04 CAGR
Net Worth 221,975 195,086 199,905 15.02%
NOSH 67,675 67,974 68,227 -1.08%
Ratio Analysis
30/06/05 30/06/04 30/09/04 CAGR
NP Margin 1.91% 1.03% 1.15% -
ROE 11.92% 5.44% 6.01% -
Per Share
30/06/05 30/06/04 30/09/04 CAGR
RPS 2,042.92 1,518.43 1,530.73 47.09%
EPS 39.09 15.60 17.60 190.62%
DPS 0.00 0.00 0.00 -
NAPS 3.28 2.87 2.93 16.28%
Adjusted Per Share Value based on latest NOSH - 67,773
30/06/05 30/06/04 30/09/04 CAGR
RPS 2,016.73 1,505.59 1,523.44 45.50%
EPS 38.58 15.47 17.52 187.31%
DPS 0.00 0.00 0.00 -
NAPS 3.238 2.8457 2.916 15.03%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/09/04 CAGR
Date 30/06/05 30/06/04 30/09/04 -
Price 2.41 2.60 2.68 -
P/RPS 0.12 0.17 0.18 -41.84%
P/EPS 6.17 16.67 15.23 -70.12%
EY 16.22 6.00 6.57 234.77%
DY 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.91 -25.52%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/09/04 CAGR
Date 01/09/05 27/08/04 26/11/04 -
Price 2.45 2.62 2.64 -
P/RPS 0.12 0.17 0.17 -37.22%
P/EPS 6.27 16.79 15.00 -68.84%
EY 15.95 5.95 6.67 220.79%
DY 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 0.90 -21.63%

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