[TSTORE] YoY Quarter Result on 30-Sep-2012 [#4]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 98.16%
YoY- 136.73%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 421,159 484,972 529,992 557,350 542,127 518,357 530,467 -3.77%
PBT 1,694 9,059 7,319 4,733 3,756 -6,194 -9,214 -
Tax -3,345 -5,155 -2,498 -4,091 -5,521 -1,189 -5,388 -7.63%
NP -1,651 3,904 4,821 642 -1,765 -7,383 -14,602 -30.45%
-
NP to SH -1,649 3,907 4,825 646 -1,759 -7,365 -14,597 -30.46%
-
Tax Rate 197.46% 56.90% 34.13% 86.44% 146.99% - - -
Total Cost 422,810 481,068 525,171 556,708 543,892 525,740 545,069 -4.14%
-
Net Worth 479,707 409,107 411,967 412,444 409,886 400,275 397,256 3.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 479,707 409,107 411,967 412,444 409,886 400,275 397,256 3.19%
NOSH 70,235 68,184 68,661 68,740 68,542 68,423 68,140 0.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.39% 0.80% 0.91% 0.12% -0.33% -1.42% -2.75% -
ROE -0.34% 0.96% 1.17% 0.16% -0.43% -1.84% -3.67% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 599.64 711.26 771.89 810.80 790.93 757.58 778.50 -4.25%
EPS -2.40 5.70 7.00 0.90 -2.60 -10.80 -21.30 -30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.83 6.00 6.00 6.00 5.98 5.85 5.83 2.67%
Adjusted Per Share Value based on latest NOSH - 68,740
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 614.35 707.43 773.10 813.01 790.80 756.13 773.79 -3.77%
EPS -2.41 5.70 7.04 0.94 -2.57 -10.74 -21.29 -30.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9975 5.9677 6.0094 6.0163 5.979 5.8388 5.7948 3.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.76 3.08 2.05 2.20 2.40 2.44 2.60 -
P/RPS 0.46 0.43 0.27 0.27 0.30 0.32 0.33 5.68%
P/EPS -117.56 53.75 29.17 234.10 -93.52 -22.67 -12.14 45.97%
EY -0.85 1.86 3.43 0.43 -1.07 -4.41 -8.24 -31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.34 0.37 0.40 0.42 0.45 -1.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 26/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 2.76 3.10 2.60 2.05 2.42 2.80 3.33 -
P/RPS 0.46 0.44 0.34 0.25 0.31 0.37 0.43 1.12%
P/EPS -117.56 54.10 37.00 218.14 -94.30 -26.01 -15.54 40.08%
EY -0.85 1.85 2.70 0.46 -1.06 -3.84 -6.43 -28.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.43 0.34 0.40 0.48 0.57 -5.72%

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