[TSTORE] YoY Quarter Result on 30-Jun-2008 [#3]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Quarter Result
Revenue	386,728	384,011	375,686	412,349	420,079	337,015	338,953	1.77%
YoY %	0.71%	2.22%	-8.89%	-1.84%	24.65%	-0.57%	-	-
Horiz. %	114.09%	113.29%	110.84%	121.65%	123.93%	99.43%	100.00%	-
PBT	2,115	1,396	1,674	2,595	2,028	4,290	18,153	-24.91%
YoY %	51.50%	-16.61%	-35.49%	27.96%	-52.73%	-76.37%	-	-
Horiz. %	11.65%	7.69%	9.22%	14.30%	11.17%	23.63%	100.00%	-
Tax	-1,683	-510	-325	-637	-621	-671	-6,273	-16.08%
YoY %	-230.00%	-56.92%	48.98%	-2.58%	7.45%	89.30%	-	-
Horiz. %	26.83%	8.13%	5.18%	10.15%	9.90%	10.70%	100.00%	-
NP	432	886	1,349	1,958	1,407	3,619	11,880	-35.71%
YoY %	-51.24%	-34.32%	-31.10%	39.16%	-61.12%	-69.54%	-	-
Horiz. %	3.64%	7.46%	11.36%	16.48%	11.84%	30.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	432	889	1,351	1,961	1,407	3,619	11,880	-35.71%
YoY %	-51.41%	-34.20%	-31.11%	39.37%	-61.12%	-69.54%	-	-
Horiz. %	3.64%	7.48%	11.37%	16.51%	11.84%	30.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	79.57%	36.53%	19.41%	24.55%	30.62%	15.64%	34.56%	-
YoY %	117.82%	88.20%	-20.94%	-19.82%	95.78%	-54.75%	-	-
Horiz. %	230.24%	105.70%	56.16%	71.04%	88.60%	45.25%	100.00%	-
Total Cost	386,296	383,125	374,337	410,391	418,672	333,396	327,073	2.24%
YoY %	0.83%	2.35%	-8.79%	-1.98%	25.58%	1.93%	-	-
Horiz. %	118.11%	117.14%	114.45%	125.47%	128.01%	101.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	433,439	400,050	397,194	384,761	356,440	258,691	183,056	12.17%
YoY %	8.35%	0.72%	3.23%	7.95%	37.79%	41.32%	-	-
Horiz. %	236.78%	218.54%	216.98%	210.19%	194.72%	141.32%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Equity
Net Worth	433,439	400,050	397,194	384,761	356,440	258,691	183,056	12.17%
YoY %	8.35%	0.72%	3.23%	7.95%	37.79%	41.32%	-	-
Horiz. %	236.78%	218.54%	216.98%	210.19%	194.72%	141.32%	100.00%	-
NOSH	71,999	68,384	67,550	67,620	67,000	67,018	62,264	1.95%
YoY %	5.29%	1.23%	-0.10%	0.93%	-0.03%	7.64%	-	-
Horiz. %	115.64%	109.83%	108.49%	108.60%	107.61%	107.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Ratio Analysis
NP Margin	0.11%	0.23%	0.36%	0.47%	0.33%	1.07%	3.50%	-
YoY %	-52.17%	-36.11%	-23.40%	42.42%	-69.16%	-69.43%	-	-
Horiz. %	3.14%	6.57%	10.29%	13.43%	9.43%	30.57%	100.00%	-
ROE	0.10%	0.22%	0.34%	0.51%	0.39%	1.40%	6.49%	-
YoY %	-54.55%	-35.29%	-33.33%	30.77%	-72.14%	-78.43%	-	-
Horiz. %	1.54%	3.39%	5.24%	7.86%	6.01%	21.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Per Share
RPS	537.12	561.55	556.16	609.80	626.98	502.87	544.38	-0.17%
YoY %	-4.35%	0.97%	-8.80%	-2.74%	24.68%	-7.63%	-	-
Horiz. %	98.67%	103.15%	102.16%	112.02%	115.17%	92.37%	100.00%	-
EPS	0.60	1.30	2.00	2.90	2.10	5.40	19.08	-36.94%
YoY %	-53.85%	-35.00%	-31.03%	38.10%	-61.11%	-71.70%	-	-
Horiz. %	3.14%	6.81%	10.48%	15.20%	11.01%	28.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.02	5.85	5.88	5.69	5.32	3.86	2.94	10.02%
YoY %	2.91%	-0.51%	3.34%	6.95%	37.82%	31.29%	-	-
Horiz. %	204.76%	198.98%	200.00%	193.54%	180.95%	131.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 67,620
RPS	564.12	560.16	548.01	601.49	612.77	491.60	494.43	1.77%
YoY %	0.71%	2.22%	-8.89%	-1.84%	24.65%	-0.57%	-	-
Horiz. %	114.10%	113.29%	110.84%	121.65%	123.93%	99.43%	100.00%	-
EPS	0.63	1.30	1.97	2.86	2.05	5.28	17.33	-35.71%
YoY %	-51.54%	-34.01%	-31.12%	39.51%	-61.17%	-69.53%	-	-
Horiz. %	3.64%	7.50%	11.37%	16.50%	11.83%	30.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.3226	5.8355	5.7939	5.6125	5.1994	3.7735	2.6703	12.17%
YoY %	8.35%	0.72%	3.23%	7.95%	37.79%	41.31%	-	-
Horiz. %	236.77%	218.53%	216.98%	210.18%	194.71%	141.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	31/12/03	-
Price	2.49	2.45	2.59	2.81	3.90	2.80	2.80	-
P/RPS	0.46	0.44	0.47	0.46	0.62	0.56	0.51	-1.36%
YoY %	4.55%	-6.38%	2.17%	-25.81%	10.71%	9.80%	-	-
Horiz. %	90.20%	86.27%	92.16%	90.20%	121.57%	109.80%	100.00%	-
P/EPS	415.00	188.46	129.50	96.90	185.71	51.85	14.68	56.12%
YoY %	120.21%	45.53%	33.64%	-47.82%	258.17%	253.20%	-	-
Horiz. %	2,826.98%	1,283.79%	882.15%	660.08%	1,265.05%	353.20%	100.00%	-
EY	0.24	0.53	0.77	1.03	0.54	1.93	6.81	-35.98%
YoY %	-54.72%	-31.17%	-25.24%	90.74%	-72.02%	-71.66%	-	-
Horiz. %	3.52%	7.78%	11.31%	15.12%	7.93%	28.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.42	0.44	0.49	0.73	0.73	0.95	-10.59%
YoY %	-2.38%	-4.55%	-10.20%	-32.88%	0.00%	-23.16%	-	-
Horiz. %	43.16%	44.21%	46.32%	51.58%	76.84%	76.84%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	28/08/09	29/08/08	28/08/07	29/08/06	27/02/04	-
Price	2.43	2.43	2.60	2.90	3.90	2.85	3.10	-
P/RPS	0.45	0.43	0.47	0.48	0.62	0.57	0.57	-3.10%
YoY %	4.65%	-8.51%	-2.08%	-22.58%	8.77%	0.00%	-	-
Horiz. %	78.95%	75.44%	82.46%	84.21%	108.77%	100.00%	100.00%	-
P/EPS	405.00	186.92	130.00	100.00	185.71	52.78	16.25	53.52%
YoY %	116.67%	43.78%	30.00%	-46.15%	251.86%	224.80%	-	-
Horiz. %	2,492.31%	1,150.28%	800.00%	615.38%	1,142.83%	324.80%	100.00%	-
EY	0.25	0.53	0.77	1.00	0.54	1.89	6.15	-34.75%
YoY %	-52.83%	-31.17%	-23.00%	85.19%	-71.43%	-69.27%	-	-
Horiz. %	4.07%	8.62%	12.52%	16.26%	8.78%	30.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.42	0.44	0.51	0.73	0.74	1.05	-12.07%
YoY %	-4.76%	-4.55%	-13.73%	-30.14%	-1.35%	-29.52%	-	-
Horiz. %	38.10%	40.00%	41.90%	48.57%	69.52%	70.48%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos