[TSTORE] YoY Annualized Quarter Result on 30-Sep-2008 [#4]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -27.7%
YoY- -32.92%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
Revenue 1,862,537 1,816,480 1,841,590 2,048,660 1,954,168 1,549,215 1,164,365 6.46%
PBT 24,001 11,397 13,415 43,501 54,758 41,053 37,241 -5.68%
Tax -13,615 -7,352 -11,471 -16,598 -14,702 -11,846 -10,241 3.86%
NP 10,386 4,045 1,944 26,903 40,056 29,207 27,000 -11.95%
-
NP to SH 10,393 4,067 1,952 26,916 40,125 29,263 27,000 -11.94%
-
Tax Rate 56.73% 64.51% 85.51% 38.16% 26.85% 28.86% 27.50% -
Total Cost 1,852,151 1,812,435 1,839,646 2,021,757 1,914,112 1,520,008 1,137,365 6.71%
-
Net Worth 411,411 400,771 390,153 387,426 357,823 264,833 193,852 10.54%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
Net Worth 411,411 400,771 390,153 387,426 357,823 264,833 193,852 10.54%
NOSH 68,683 68,507 68,447 68,571 68,027 67,216 68,499 0.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
NP Margin 0.56% 0.22% 0.11% 1.31% 2.05% 1.89% 2.32% -
ROE 2.53% 1.01% 0.50% 6.95% 11.21% 11.05% 13.93% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
RPS 2,711.78 2,651.49 2,690.50 2,987.64 2,872.62 2,304.81 1,699.82 6.42%
EPS 15.20 5.90 2.80 39.30 59.00 43.50 39.40 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.99 5.85 5.70 5.65 5.26 3.94 2.83 10.50%
Adjusted Per Share Value based on latest NOSH - 67,954
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
RPS 2,716.89 2,649.70 2,686.33 2,988.39 2,850.55 2,259.84 1,698.46 6.46%
EPS 15.16 5.93 2.85 39.26 58.53 42.69 39.38 -11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0013 5.8461 5.6912 5.6514 5.2196 3.8631 2.8277 10.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 31/03/04 -
Price 2.40 2.44 2.60 2.73 3.46 2.88 2.78 -
P/RPS 0.09 0.09 0.10 0.09 0.12 0.12 0.16 -7.38%
P/EPS 15.86 41.10 91.17 6.95 5.87 6.62 7.05 11.40%
EY 6.30 2.43 1.10 14.38 17.05 15.12 14.18 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.46 0.48 0.66 0.73 0.98 -11.25%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 23/11/07 28/11/06 28/05/04 -
Price 2.42 2.80 3.33 3.22 3.40 2.95 2.60 -
P/RPS 0.09 0.11 0.12 0.11 0.12 0.13 0.15 -6.58%
P/EPS 15.99 47.17 116.77 8.20 5.76 6.78 6.60 12.51%
EY 6.25 2.12 0.86 12.19 17.35 14.76 15.16 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.58 0.57 0.65 0.75 0.92 -10.50%

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