[TSTORE] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
15-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 116.15%
YoY- 63.84%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,058,180 865,794 773,721 505,315 520,562 558,907 495,600 12.37%
PBT 51,183 32,895 31,346 8,556 7,022 4,049 4,536 45.17%
Tax -10,110 -9,794 -10,082 -3,390 -3,869 -2,765 -2,682 22.64%
NP 41,073 23,101 21,264 5,166 3,153 1,284 1,854 61.04%
-
NP to SH 41,073 23,101 21,264 5,166 3,153 1,284 1,854 61.04%
-
Tax Rate 19.75% 29.77% 32.16% 39.62% 55.10% 68.29% 59.13% -
Total Cost 1,017,107 842,693 752,457 500,149 517,409 557,623 493,746 11.75%
-
Net Worth 361,334 253,579 219,925 173,652 151,418 157,071 151,585 14.29%
Dividend
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 361,334 253,579 219,925 173,652 151,418 157,071 151,585 14.29%
NOSH 67,665 66,382 68,512 62,240 62,312 62,330 62,380 1.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.88% 2.67% 2.75% 1.02% 0.61% 0.23% 0.37% -
ROE 11.37% 9.11% 9.67% 2.97% 2.08% 0.82% 1.22% -
Per Share
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,563.84 1,304.26 1,129.31 811.87 835.41 896.69 794.47 10.97%
EPS 60.70 34.80 31.00 8.30 5.06 2.06 2.98 58.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.34 3.82 3.21 2.79 2.43 2.52 2.43 12.87%
Adjusted Per Share Value based on latest NOSH - 62,219
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,543.57 1,262.94 1,128.63 737.10 759.35 815.28 722.93 12.37%
EPS 59.91 33.70 31.02 7.54 4.60 1.87 2.70 61.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2708 3.699 3.2081 2.5331 2.2088 2.2912 2.2112 14.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.02 2.60 2.55 2.77 2.30 2.55 3.00 -
P/RPS 0.19 0.20 0.23 0.34 0.28 0.28 0.38 -10.11%
P/EPS 4.98 7.47 8.22 33.37 45.45 123.79 100.94 -37.05%
EY 20.10 13.38 12.17 3.00 2.20 0.81 0.99 58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.79 0.99 0.95 1.01 1.23 -11.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/05/07 09/06/06 26/05/05 15/12/03 03/12/02 23/11/01 29/11/00 -
Price 3.90 2.80 2.51 2.79 2.21 2.55 2.74 -
P/RPS 0.25 0.21 0.22 0.34 0.26 0.28 0.34 -4.61%
P/EPS 6.43 8.05 8.09 33.61 43.68 123.79 92.19 -33.60%
EY 15.56 12.43 12.37 2.97 2.29 0.81 1.08 50.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.78 1.00 0.91 1.01 1.13 -6.49%

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