[TSTORE] YoY Quarter Result on 30-Jun-2013 [#3]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -94.32%
YoY- 74.85%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 367,110 339,735 386,739 386,877 394,103 386,728 384,011 -0.74%
PBT 1,555 1,162 6,273 3,043 2,610 2,115 1,396 1.81%
Tax -968 -586 -3,505 -2,473 -2,285 -1,683 -510 11.26%
NP 587 576 2,768 570 325 432 886 -6.62%
-
NP to SH 587 577 2,768 570 326 432 889 -6.67%
-
Tax Rate 62.25% 50.43% 55.87% 81.27% 87.55% 79.57% 36.53% -
Total Cost 366,523 339,159 383,971 386,307 393,778 386,296 383,125 -0.73%
-
Net Worth 450,685 494,056 458,103 452,437 409,714 433,439 400,050 2.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 450,685 494,056 458,103 452,437 409,714 433,439 400,050 2.00%
NOSH 65,222 72,124 69,200 71,249 68,285 71,999 68,384 -0.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.16% 0.17% 0.72% 0.15% 0.08% 0.11% 0.23% -
ROE 0.13% 0.12% 0.60% 0.13% 0.08% 0.10% 0.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 562.86 471.04 558.87 542.99 577.14 537.12 561.55 0.03%
EPS 0.90 0.80 4.00 0.80 0.50 0.60 1.30 -5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.91 6.85 6.62 6.35 6.00 6.02 5.85 2.81%
Adjusted Per Share Value based on latest NOSH - 71,249
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 535.50 495.57 564.14 564.34 574.88 564.12 560.16 -0.74%
EPS 0.86 0.84 4.04 0.83 0.48 0.63 1.30 -6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5742 7.2068 6.6824 6.5997 5.9765 6.3226 5.8355 2.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.60 2.81 2.72 2.14 2.40 2.49 2.45 -
P/RPS 0.46 0.60 0.49 0.39 0.42 0.46 0.44 0.74%
P/EPS 288.89 351.25 68.00 267.50 502.72 415.00 188.46 7.37%
EY 0.35 0.28 1.47 0.37 0.20 0.24 0.53 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.41 0.34 0.40 0.41 0.42 -1.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 26/08/13 28/08/12 24/08/11 25/08/10 -
Price 2.84 2.76 2.83 2.20 2.02 2.43 2.43 -
P/RPS 0.50 0.59 0.51 0.41 0.35 0.45 0.43 2.54%
P/EPS 315.56 345.00 70.75 275.00 423.12 405.00 186.92 9.11%
EY 0.32 0.29 1.41 0.36 0.24 0.25 0.53 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.35 0.34 0.40 0.42 -0.40%

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