[TSTORE] YoY TTM Result on 30-Jun-2015 [#3]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -10.71%
YoY- -14.3%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,533,738 1,699,140 1,812,719 1,916,495 1,846,370 1,838,768 1,828,590 -2.88%
PBT 15,662 32,218 36,331 32,433 25,861 14,051 8,377 10.98%
Tax -9,344 -13,968 -15,033 -15,838 -15,364 -9,283 -11,551 -3.46%
NP 6,318 18,250 21,298 16,595 10,497 4,768 -3,174 -
-
NP to SH 6,323 18,258 21,304 16,602 10,506 4,788 -3,165 -
-
Tax Rate 59.66% 43.35% 41.38% 48.83% 59.41% 66.07% 137.89% -
Total Cost 1,527,420 1,680,890 1,791,421 1,899,900 1,835,873 1,834,000 1,831,764 -2.98%
-
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 0.41% 1.07% 1.17% 0.87% 0.57% 0.26% -0.17% -
ROE 1.40% 3.70% 4.65% 3.67% 2.56% 1.10% -0.79% -
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 2,351.56 2,355.83 2,619.54 2,689.82 2,703.89 2,553.84 2,673.98 -2.11%
EPS 9.69 25.31 30.79 23.30 15.39 6.65 -4.63 -
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 - 72,124
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,237.27 2,478.54 2,644.22 2,795.60 2,693.31 2,682.22 2,667.37 -2.88%
EPS 9.22 26.63 31.08 24.22 15.33 6.98 -4.62 -
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 0.11 0.12 0.10 0.08 0.09 0.10 0.09 3.39%
P/EPS 26.82 11.10 8.84 9.18 15.60 37.44 -52.94 -
EY 3.73 9.01 11.32 10.89 6.41 2.67 -1.89 -
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 0.12 0.12 0.11 0.08 0.07 0.10 0.09 4.90%
P/EPS 29.29 10.90 9.19 9.44 13.13 36.54 -52.50 -
EY 3.41 9.17 10.88 10.59 7.62 2.74 -1.90 -
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