[TSTORE] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 26.63%
YoY- -30.74%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 1,547,442 1,010,630 1,041,124 1,117,814 991,200 840,644 874,504 -0.60%
PBT 62,692 17,112 14,044 8,098 9,072 6,462 11,850 -1.76%
Tax -20,164 -6,780 -7,738 -5,530 -5,364 -6,180 -9,162 -0.83%
NP 42,528 10,332 6,306 2,568 3,708 282 2,688 -2.90%
-
NP to SH 42,528 10,332 6,306 2,568 3,708 282 2,688 -2.90%
-
Tax Rate 32.16% 39.62% 55.10% 68.29% 59.13% 95.64% 77.32% -
Total Cost 1,504,914 1,000,298 1,034,818 1,115,246 987,492 840,362 871,816 -0.58%
-
Net Worth 219,925 173,652 151,418 157,071 151,585 32,711 0 -100.00%
Dividend
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 219,925 173,652 151,418 157,071 151,585 32,711 0 -100.00%
NOSH 68,512 62,240 62,312 62,330 62,380 14,100 31,255 -0.83%
Ratio Analysis
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 2.75% 1.02% 0.61% 0.23% 0.37% 0.03% 0.31% -
ROE 19.34% 5.95% 4.16% 1.63% 2.45% 0.86% 0.00% -
Per Share
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 2,258.63 1,623.74 1,670.82 1,793.38 1,588.95 5,962.01 2,797.89 0.22%
EPS 62.00 16.60 10.12 4.12 5.96 2.00 8.60 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.79 2.43 2.52 2.43 2.32 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,160
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 2,257.26 1,474.21 1,518.69 1,630.56 1,445.87 1,226.25 1,275.64 -0.60%
EPS 62.04 15.07 9.20 3.75 5.41 0.41 3.92 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2081 2.5331 2.2088 2.2912 2.2112 0.4772 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 31/03/05 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 2.55 2.77 2.30 2.55 3.00 0.00 0.00 -
P/RPS 0.11 0.17 0.14 0.14 0.19 0.00 0.00 -100.00%
P/EPS 4.11 16.69 22.73 61.89 50.47 0.00 0.00 -100.00%
EY 24.34 5.99 4.40 1.62 1.98 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.99 0.95 1.01 1.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/05/05 15/12/03 03/12/02 23/11/01 29/11/00 30/11/99 - -
Price 2.51 2.79 2.21 2.55 2.74 0.00 0.00 -
P/RPS 0.11 0.17 0.13 0.14 0.17 0.00 0.00 -100.00%
P/EPS 4.04 16.81 21.84 61.89 46.10 0.00 0.00 -100.00%
EY 24.73 5.95 4.58 1.62 2.17 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 0.91 1.01 1.13 0.00 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