[TSTORE] YoY Annualized Quarter Result on 30-Sep-2007 [#4]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -29.16%
YoY- 37.12%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
Revenue 1,816,480 1,841,590 2,048,660 1,954,168 1,549,215 1,164,365 1,137,914 6.42%
PBT 11,397 13,415 43,501 54,758 41,053 37,241 33,560 -13.39%
Tax -7,352 -11,471 -16,598 -14,702 -11,846 -10,241 -12,664 -6.98%
NP 4,045 1,944 26,903 40,056 29,207 27,000 20,896 -19.64%
-
NP to SH 4,067 1,952 26,916 40,125 29,263 27,000 20,896 -19.58%
-
Tax Rate 64.51% 85.51% 38.16% 26.85% 28.86% 27.50% 37.74% -
Total Cost 1,812,435 1,839,646 2,021,757 1,914,112 1,520,008 1,137,365 1,117,018 6.65%
-
Net Worth 400,771 390,153 387,426 357,823 264,833 193,852 167,506 12.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
Net Worth 400,771 390,153 387,426 357,823 264,833 193,852 167,506 12.32%
NOSH 68,507 68,447 68,571 68,027 67,216 68,499 62,270 1.27%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
NP Margin 0.22% 0.11% 1.31% 2.05% 1.89% 2.32% 1.84% -
ROE 1.01% 0.50% 6.95% 11.21% 11.05% 13.93% 12.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
RPS 2,651.49 2,690.50 2,987.64 2,872.62 2,304.81 1,699.82 1,827.39 5.08%
EPS 5.90 2.80 39.30 59.00 43.50 39.40 30.50 -19.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.70 5.65 5.26 3.94 2.83 2.69 10.90%
Adjusted Per Share Value based on latest NOSH - 83,499
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
RPS 2,649.70 2,686.33 2,988.39 2,850.55 2,259.84 1,698.46 1,659.88 6.42%
EPS 5.93 2.85 39.26 58.53 42.69 39.38 30.48 -19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8461 5.6912 5.6514 5.2196 3.8631 2.8277 2.4434 12.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 31/03/04 31/03/03 -
Price 2.44 2.60 2.73 3.46 2.88 2.78 2.23 -
P/RPS 0.09 0.10 0.09 0.12 0.12 0.16 0.12 -3.75%
P/EPS 41.10 91.17 6.95 5.87 6.62 7.05 6.65 27.45%
EY 2.43 1.10 14.38 17.05 15.12 14.18 15.05 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.48 0.66 0.73 0.98 0.83 -8.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 CAGR
Date 30/11/10 30/11/09 28/11/08 23/11/07 28/11/06 28/05/04 29/05/03 -
Price 2.80 3.33 3.22 3.40 2.95 2.60 2.19 -
P/RPS 0.11 0.12 0.11 0.12 0.13 0.15 0.12 -1.15%
P/EPS 47.17 116.77 8.20 5.76 6.78 6.60 6.53 30.13%
EY 2.12 0.86 12.19 17.35 14.76 15.16 15.32 -23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.57 0.65 0.75 0.92 0.81 -6.73%

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