[TSTORE] YoY Cumulative Quarter Result on 30-Jun-2001 [#1]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -96.27%
YoY- 93.51%
View:
Show?
Cumulative Result
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 385,412 252,253 259,278 271,242 236,525 0 -100.00%
PBT 19,628 3,676 3,192 2,542 1,053 0 -100.00%
Tax -6,179 -1,286 -1,863 -2,035 -791 0 -100.00%
NP 13,449 2,390 1,329 507 262 0 -100.00%
-
NP to SH 13,449 2,390 1,329 507 262 0 -100.00%
-
Tax Rate 31.48% 34.98% 58.36% 80.06% 75.12% - -
Total Cost 371,963 249,863 257,949 270,735 236,263 0 -100.00%
-
Net Worth 211,654 124,479 167,707 159,071 149,714 0 -100.00%
Dividend
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 211,654 124,479 167,707 159,071 149,714 0 -100.00%
NOSH 68,496 62,239 63,285 63,374 62,380 62,304 -0.10%
Ratio Analysis
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.49% 0.95% 0.51% 0.19% 0.11% 0.00% -
ROE 6.35% 1.92% 0.79% 0.32% 0.17% 0.00% -
Per Share
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 562.67 405.29 409.69 428.00 379.16 0.00 -100.00%
EPS 19.60 3.50 2.10 0.80 0.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.00 2.65 2.51 2.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,374
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 562.20 367.96 378.21 395.66 345.02 0.00 -100.00%
EPS 19.62 3.49 1.94 0.74 0.38 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0874 1.8158 2.4463 2.3204 2.1839 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.55 2.27 2.41 2.65 3.04 0.00 -
P/RPS 0.45 0.56 0.59 0.62 0.80 0.00 -100.00%
P/EPS 12.99 59.11 114.76 331.25 723.81 0.00 -100.00%
EY 7.70 1.69 0.87 0.30 0.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.14 0.91 1.06 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/02/05 03/09/03 30/08/02 30/08/01 20/10/00 - -
Price 2.50 2.59 2.39 2.66 2.95 0.00 -
P/RPS 0.44 0.64 0.58 0.62 0.78 0.00 -100.00%
P/EPS 12.73 67.45 113.81 332.50 702.38 0.00 -100.00%
EY 7.85 1.48 0.88 0.30 0.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.30 0.90 1.06 1.23 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