[TSTORE] YoY Annualized Quarter Result on 31-Mar-2008 [#2]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -20.5%
YoY- -36.79%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,867,364 1,828,224 1,870,874 2,144,100 2,116,360 1,731,588 1,547,442 3.18%
PBT 36,260 32,390 41,910 72,738 102,366 65,790 62,692 -8.71%
Tax -12,822 -11,304 -11,516 -20,832 -20,220 -19,588 -20,164 -7.26%
NP 23,438 21,086 30,394 51,906 82,146 46,202 42,528 -9.44%
-
NP to SH 23,440 21,088 30,396 51,922 82,146 46,202 42,528 -9.44%
-
Tax Rate 35.36% 34.90% 27.48% 28.64% 19.75% 29.77% 32.16% -
Total Cost 1,843,926 1,807,138 1,840,480 2,092,194 2,034,214 1,685,386 1,504,914 3.44%
-
Net Worth 412,598 400,535 401,857 387,702 361,334 253,579 219,925 11.05%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 412,598 400,535 401,857 387,702 361,334 253,579 219,925 11.05%
NOSH 68,538 68,467 68,459 68,498 67,665 66,382 68,512 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.26% 1.15% 1.62% 2.42% 3.88% 2.67% 2.75% -
ROE 5.68% 5.26% 7.56% 13.39% 22.73% 18.22% 19.34% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,724.57 2,670.21 2,732.82 3,130.13 3,127.68 2,608.51 2,258.63 3.17%
EPS 34.20 30.80 44.40 75.80 121.40 69.60 62.00 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.02 5.85 5.87 5.66 5.34 3.82 3.21 11.04%
Adjusted Per Share Value based on latest NOSH - 68,319
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,723.93 2,666.84 2,729.05 3,127.61 3,087.14 2,525.87 2,257.26 3.18%
EPS 34.19 30.76 44.34 75.74 119.83 67.39 62.04 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0186 5.8426 5.8619 5.6554 5.2708 3.699 3.2081 11.05%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.50 2.59 3.10 2.95 3.02 2.60 2.55 -
P/RPS 0.09 0.10 0.11 0.09 0.10 0.10 0.11 -3.28%
P/EPS 7.31 8.41 6.98 3.89 2.49 3.74 4.11 10.06%
EY 13.68 11.89 14.32 25.69 40.20 26.77 24.34 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.53 0.52 0.57 0.68 0.79 -9.98%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 31/05/10 26/05/09 29/05/08 24/05/07 09/06/06 26/05/05 -
Price 2.49 2.45 3.36 3.10 3.90 2.80 2.51 -
P/RPS 0.09 0.09 0.12 0.10 0.12 0.11 0.11 -3.28%
P/EPS 7.28 7.95 7.57 4.09 3.21 4.02 4.04 10.30%
EY 13.73 12.57 13.21 24.45 31.13 24.86 24.73 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.57 0.55 0.73 0.73 0.78 -10.16%

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