[TSTORE] YoY Cumulative Quarter Result on 31-Dec-2004 [#1]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 124.0%
YoY- -21.1%
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 545,848 552,293 458,898 385,412 252,253 259,278 271,242 11.34%
PBT 23,899 24,089 21,679 19,628 3,676 3,192 2,542 41.11%
Tax -7,571 -7,523 -7,265 -6,179 -1,286 -1,863 -2,035 22.37%
NP 16,328 16,566 14,414 13,449 2,390 1,329 507 70.50%
-
NP to SH 16,328 16,573 14,414 13,449 2,390 1,329 507 70.50%
-
Tax Rate 31.68% 31.23% 33.51% 31.48% 34.98% 58.36% 80.06% -
Total Cost 529,520 535,727 444,484 371,963 249,863 257,949 270,735 10.85%
-
Net Worth 378,699 288,167 247,761 211,654 124,479 167,707 159,071 14.25%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 378,699 288,167 247,761 211,654 124,479 167,707 159,071 14.25%
NOSH 68,605 67,644 66,423 68,496 62,239 63,285 63,374 1.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.99% 3.00% 3.14% 3.49% 0.95% 0.51% 0.19% -
ROE 4.31% 5.75% 5.82% 6.35% 1.92% 0.79% 0.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 795.64 816.46 690.86 562.67 405.29 409.69 428.00 9.99%
EPS 23.80 24.50 21.70 19.60 3.50 2.10 0.80 68.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 4.26 3.73 3.09 2.00 2.65 2.51 12.87%
Adjusted Per Share Value based on latest NOSH - 68,512
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 796.23 805.63 669.40 562.20 367.96 378.21 395.66 11.34%
EPS 23.82 24.18 21.03 19.62 3.49 1.94 0.74 70.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5241 4.2035 3.6141 3.0874 1.8158 2.4463 2.3204 14.25%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 -
Price 3.20 2.85 2.60 2.55 2.27 2.41 2.65 -
P/RPS 0.40 0.35 0.38 0.45 0.56 0.59 0.62 -6.51%
P/EPS 13.45 11.63 11.98 12.99 59.11 114.76 331.25 -38.88%
EY 7.44 8.60 8.35 7.70 1.69 0.87 0.30 63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.70 0.83 1.14 0.91 1.06 -8.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/03/08 28/02/07 24/02/06 23/02/05 03/09/03 30/08/02 30/08/01 -
Price 2.91 2.85 2.64 2.50 2.59 2.39 2.66 -
P/RPS 0.37 0.35 0.38 0.44 0.64 0.58 0.62 -7.62%
P/EPS 12.23 11.63 12.17 12.73 67.45 113.81 332.50 -39.80%
EY 8.18 8.60 8.22 7.85 1.48 0.88 0.30 66.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.71 0.81 1.30 0.90 1.06 -10.10%

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