[TSTORE] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 38.56%
YoY- 18.82%
View:
Show?
Cumulative Result
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,954,168 1,549,215 1,164,365 1,137,914 1,230,205 1,166,718 999,437 9.34%
PBT 54,758 41,053 37,241 33,560 25,665 22,696 22,516 12.57%
Tax -14,702 -11,846 -10,241 -12,664 -8,078 -9,092 -9,189 6.46%
NP 40,056 29,207 27,000 20,896 17,587 13,604 13,327 15.79%
-
NP to SH 40,125 29,263 27,000 20,896 17,587 13,604 13,327 15.82%
-
Tax Rate 26.85% 28.86% 27.50% 37.74% 31.47% 40.06% 40.81% -
Total Cost 1,914,112 1,520,008 1,137,365 1,117,018 1,212,618 1,153,114 986,110 9.24%
-
Net Worth 357,823 264,833 193,852 167,506 162,542 157,781 149,456 12.33%
Dividend
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 357,823 264,833 193,852 167,506 162,542 157,781 149,456 12.33%
NOSH 68,027 67,216 68,499 62,270 62,276 62,118 62,273 1.18%
Ratio Analysis
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.05% 1.89% 2.32% 1.84% 1.43% 1.17% 1.33% -
ROE 11.21% 11.05% 13.93% 12.47% 10.82% 8.62% 8.92% -
Per Share
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,872.62 2,304.81 1,699.82 1,827.39 1,975.38 1,878.21 1,604.91 8.06%
EPS 59.00 43.50 39.40 30.50 28.24 21.90 21.40 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.26 3.94 2.83 2.69 2.61 2.54 2.40 11.02%
Adjusted Per Share Value based on latest NOSH - 62,267
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,850.55 2,259.84 1,698.46 1,659.88 1,794.50 1,701.90 1,457.88 9.34%
EPS 58.53 42.69 39.38 30.48 25.65 19.84 19.44 15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2196 3.8631 2.8277 2.4434 2.371 2.3016 2.1801 12.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/09/07 29/09/06 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.46 2.88 2.78 2.23 2.52 2.62 3.98 -
P/RPS 0.12 0.12 0.16 0.12 0.13 0.14 0.25 -9.31%
P/EPS 5.87 6.62 7.05 6.65 8.92 11.96 18.60 -14.24%
EY 17.05 15.12 14.18 15.05 11.21 8.36 5.38 16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.98 0.83 0.97 1.03 1.66 -11.56%
Price Multiplier on Announcement Date
30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/11/07 28/11/06 28/05/04 29/05/03 30/05/02 31/05/01 31/05/00 -
Price 3.40 2.95 2.60 2.19 2.50 2.66 3.60 -
P/RPS 0.12 0.13 0.15 0.12 0.13 0.14 0.22 -7.75%
P/EPS 5.76 6.78 6.60 6.53 8.85 12.15 16.82 -13.30%
EY 17.35 14.76 15.16 15.32 11.30 8.23 5.94 15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.92 0.81 0.96 1.05 1.50 -10.54%

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