[TSTORE] YoY TTM Result on 30-Jun-2001 [#1]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 1.8%
YoY- 18.01%
View:
Show?
TTM Result
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 705,509 1,130,889 1,209,258 1,201,435 1,038,729 0 -100.00%
PBT 30,160 34,044 25,670 24,185 23,109 0 -100.00%
Tax -6,757 -12,087 -8,381 -10,336 -11,374 0 -100.00%
NP 23,403 21,957 17,289 13,849 11,735 0 -100.00%
-
NP to SH 23,403 21,957 17,289 13,849 11,735 0 -100.00%
-
Tax Rate 22.40% 35.50% 32.65% 42.74% 49.22% - -
Total Cost 682,106 1,108,932 1,191,969 1,187,586 1,026,994 0 -100.00%
-
Net Worth 211,703 124,479 167,707 159,071 149,714 0 -100.00%
Dividend
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - 5,232 - -
Div Payout % - - - - 44.58% - -
Equity
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 211,703 124,479 167,707 159,071 149,714 0 -100.00%
NOSH 68,512 62,239 63,285 63,374 62,380 0 -100.00%
Ratio Analysis
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.32% 1.94% 1.43% 1.15% 1.13% 0.00% -
ROE 11.05% 17.64% 10.31% 8.71% 7.84% 0.00% -
Per Share
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1,029.75 1,816.99 1,910.79 1,895.76 1,665.14 0.00 -100.00%
EPS 34.16 35.28 27.32 21.85 18.81 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 8.39 0.00 -
NAPS 3.09 2.00 2.65 2.51 2.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,374
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1,029.13 1,649.63 1,763.95 1,752.54 1,515.20 0.00 -100.00%
EPS 34.14 32.03 25.22 20.20 17.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 7.63 0.00 -
NAPS 3.0881 1.8158 2.4463 2.3204 2.1839 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.55 2.27 2.41 2.65 3.04 0.00 -
P/RPS 0.25 0.12 0.13 0.14 0.18 0.00 -100.00%
P/EPS 7.47 6.43 8.82 12.13 16.16 0.00 -100.00%
EY 13.40 15.54 11.34 8.25 6.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 0.83 1.14 0.91 1.06 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/02/05 03/09/03 30/08/02 30/08/01 20/10/00 - -
Price 2.50 2.59 2.39 2.66 2.95 0.00 -
P/RPS 0.24 0.14 0.13 0.14 0.18 0.00 -100.00%
P/EPS 7.32 7.34 8.75 12.17 15.68 0.00 -100.00%
EY 13.66 13.62 11.43 8.22 6.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.81 1.30 0.90 1.06 1.23 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