[TSTORE] YoY Quarter Result on 31-Mar-2002 [#4]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -17.23%
YoY- 72.42%
Quarter Report
View:
Show?
Quarter Result
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 346,406 320,097 272,744 314,068 318,233 297,749 0 -100.00%
PBT 3,868 10,532 11,547 8,142 6,970 2,919 0 -100.00%
Tax -1,372 -578 -5,732 -759 -2,688 -2,047 0 -100.00%
NP 2,496 9,954 5,815 7,383 4,282 872 0 -100.00%
-
NP to SH 2,543 9,954 5,815 7,383 4,282 872 0 -100.00%
-
Tax Rate 35.47% 5.49% 49.64% 9.32% 38.57% 70.13% - -
Total Cost 343,910 310,143 266,929 306,685 313,951 296,877 0 -100.00%
-
Net Worth 201,610 136,978 124,535 162,475 157,627 21,364,000 0 -100.00%
Dividend
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - 5,232 - -
Div Payout % - - - - - 600.00% - -
Equity
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 201,610 136,978 124,535 162,475 157,627 21,364,000 0 -100.00%
NOSH 67,203 68,489 62,267 62,251 62,057 87,200 0 -100.00%
Ratio Analysis
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 0.72% 3.11% 2.13% 2.35% 1.35% 0.29% 0.00% -
ROE 1.26% 7.27% 4.67% 4.54% 2.72% 0.00% 0.00% -
Per Share
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 515.46 467.37 438.02 504.52 512.80 341.46 0.00 -100.00%
EPS 3.80 14.50 8.49 11.86 6.90 1.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.00 2.00 2.00 2.61 2.54 245.00 227.00 4.78%
Adjusted Per Share Value based on latest NOSH - 62,251
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 505.30 466.93 397.85 458.13 464.21 434.33 0.00 -100.00%
EPS 3.71 14.52 8.48 10.77 6.25 1.27 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.63 0.00 -
NAPS 2.9409 1.9981 1.8166 2.37 2.2993 311.6373 227.00 4.80%
Price Multiplier on Financial Quarter End Date
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 29/09/06 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.88 2.78 2.23 2.52 2.62 3.98 0.00 -
P/RPS 0.56 0.59 0.51 0.50 0.51 1.17 0.00 -100.00%
P/EPS 76.11 19.13 23.88 21.25 37.97 398.00 0.00 -100.00%
EY 1.31 5.23 4.19 4.71 2.63 0.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.96 1.39 1.12 0.97 1.03 0.02 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 28/11/06 28/05/04 29/05/03 30/05/02 31/05/01 31/05/00 - -
Price 2.95 2.60 2.19 2.50 2.66 3.60 0.00 -
P/RPS 0.57 0.56 0.50 0.50 0.52 1.05 0.00 -100.00%
P/EPS 77.96 17.89 23.45 21.08 38.55 360.00 0.00 -100.00%
EY 1.28 5.59 4.26 4.74 2.59 0.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.98 1.30 1.10 0.96 1.05 0.01 0.00 -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

Post a Comment