[TSTORE] YoY Quarter Result on 30-Jun-2003 [#1]

Announcement Date
03-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -58.9%
YoY- 79.83%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 552,293 458,898 385,412 252,253 259,278 271,242 236,525 13.92%
PBT 24,089 21,679 19,628 3,676 3,192 2,542 1,053 61.77%
Tax -7,523 -7,265 -6,179 -1,286 -1,863 -2,035 -791 41.36%
NP 16,566 14,414 13,449 2,390 1,329 507 262 89.13%
-
NP to SH 16,573 14,414 13,449 2,390 1,329 507 262 89.14%
-
Tax Rate 31.23% 33.51% 31.48% 34.98% 58.36% 80.06% 75.12% -
Total Cost 535,727 444,484 371,963 249,863 257,949 270,735 236,263 13.40%
-
Net Worth 288,167 247,761 211,703 170,536 167,707 159,071 149,714 10.58%
Dividend
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 288,167 247,761 211,703 170,536 167,707 159,071 149,714 10.58%
NOSH 67,644 66,423 68,512 62,239 63,285 63,374 62,380 1.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.00% 3.14% 3.49% 0.95% 0.51% 0.19% 0.11% -
ROE 5.75% 5.82% 6.35% 1.40% 0.79% 0.32% 0.17% -
Per Share
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 816.46 690.86 562.54 405.29 409.69 428.00 379.16 12.51%
EPS 24.50 21.70 19.63 3.84 2.10 0.80 0.42 86.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.73 3.09 2.74 2.65 2.51 2.40 9.21%
Adjusted Per Share Value based on latest NOSH - 62,239
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 805.63 669.40 562.20 367.96 378.21 395.66 345.02 13.92%
EPS 24.18 21.03 19.62 3.49 1.94 0.74 0.38 89.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2035 3.6141 3.0881 2.4876 2.4463 2.3204 2.1839 10.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.85 2.60 2.55 2.27 2.41 2.65 3.04 -
P/RPS 0.35 0.38 0.45 0.56 0.59 0.62 0.80 -11.93%
P/EPS 11.63 11.98 12.99 59.11 114.76 331.25 723.81 -46.99%
EY 8.60 8.35 7.70 1.69 0.87 0.30 0.14 88.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.83 0.83 0.91 1.06 1.27 -9.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/07 24/02/06 23/02/05 03/09/03 30/08/02 30/08/01 20/10/00 -
Price 2.85 2.64 2.50 2.59 2.39 2.66 2.95 -
P/RPS 0.35 0.38 0.44 0.64 0.58 0.62 0.78 -11.58%
P/EPS 11.63 12.17 12.74 67.45 113.81 332.50 702.38 -46.75%
EY 8.60 8.22 7.85 1.48 0.88 0.30 0.14 88.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.81 0.95 0.90 1.06 1.23 -8.91%

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