[TSTORE] YoY Quarter Result on 30-Sep-2010 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -928.46%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 529,992 557,350 542,127 518,357 530,467 564,261 475,909 1.80%
PBT 7,319 4,733 3,756 -6,194 -9,214 4,537 1,922 24.93%
Tax -2,498 -4,091 -5,521 -1,189 -5,388 -5,545 -3,964 -7.40%
NP 4,821 642 -1,765 -7,383 -14,602 -1,008 -2,042 -
-
NP to SH 4,825 646 -1,759 -7,365 -14,597 -1,006 -1,980 -
-
Tax Rate 34.13% 86.44% 146.99% - - 122.22% 206.24% -
Total Cost 525,171 556,708 543,892 525,740 545,069 565,269 477,951 1.58%
-
Net Worth 411,967 412,444 409,886 400,275 397,256 339,772 433,364 -0.83%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 411,967 412,444 409,886 400,275 397,256 339,772 433,364 -0.83%
NOSH 68,661 68,740 68,542 68,423 68,140 67,954 83,499 -3.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.91% 0.12% -0.33% -1.42% -2.75% -0.18% -0.43% -
ROE 1.17% 0.16% -0.43% -1.84% -3.67% -0.30% -0.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 771.89 810.80 790.93 757.58 778.50 830.35 569.95 5.17%
EPS 7.00 0.90 -2.60 -10.80 -21.30 -1.50 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.00 5.98 5.85 5.83 5.00 5.19 2.44%
Adjusted Per Share Value based on latest NOSH - 68,423
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 773.10 813.01 790.80 756.13 773.79 823.09 694.21 1.80%
EPS 7.04 0.94 -2.57 -10.74 -21.29 -1.47 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0094 6.0163 5.979 5.8388 5.7948 4.9563 6.3215 -0.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.05 2.20 2.40 2.44 2.60 2.73 3.46 -
P/RPS 0.27 0.27 0.30 0.32 0.33 0.33 0.61 -12.69%
P/EPS 29.17 234.10 -93.52 -22.67 -12.14 -184.41 -145.91 -
EY 3.43 0.43 -1.07 -4.41 -8.24 -0.54 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.42 0.45 0.55 0.67 -10.68%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 23/11/07 -
Price 2.60 2.05 2.42 2.80 3.33 3.22 3.40 -
P/RPS 0.34 0.25 0.31 0.37 0.43 0.39 0.60 -9.02%
P/EPS 37.00 218.14 -94.30 -26.01 -15.54 -217.51 -143.38 -
EY 2.70 0.46 -1.06 -3.84 -6.43 -0.46 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.40 0.48 0.57 0.64 0.66 -6.88%

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