[TSTORE] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 50.35%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Revenue 1,820,265 1,912,047 1,968,038 1,741,601 1,562,823 773,721 1,122,666 7.71%
PBT 8,655 28,087 40,319 59,334 45,140 31,346 35,093 -19.36%
Tax -11,366 -11,940 -15,001 -12,146 -12,889 -10,083 -12,185 -1.06%
NP -2,711 16,147 25,318 47,188 32,251 21,263 22,908 -
-
NP to SH -2,703 16,154 25,388 47,242 32,251 21,263 22,908 -
-
Tax Rate 131.32% 42.51% 37.21% 20.47% 28.55% 32.17% 34.72% -
Total Cost 1,822,976 1,895,900 1,942,720 1,694,413 1,530,572 752,458 1,099,758 8.08%
-
Net Worth 400,830 403,226 386,686 361,512 253,315 220,025 124,439 19.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Net Worth 400,830 403,226 386,686 361,512 253,315 220,025 124,439 19.70%
NOSH 68,517 68,692 68,319 67,698 66,312 68,543 62,219 1.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
NP Margin -0.15% 0.84% 1.29% 2.71% 2.06% 2.75% 2.04% -
ROE -0.67% 4.01% 6.57% 13.07% 12.73% 9.66% 18.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 2,656.62 2,783.47 2,880.65 2,572.57 2,356.74 1,128.80 1,804.36 6.12%
EPS -3.94 23.52 37.16 69.78 48.63 31.02 36.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.87 5.66 5.34 3.82 3.21 2.00 17.94%
Adjusted Per Share Value based on latest NOSH - 67,698
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 2,655.23 2,789.11 2,870.78 2,540.48 2,279.69 1,128.63 1,637.64 7.71%
EPS -3.94 23.56 37.03 68.91 47.04 31.02 33.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8469 5.8819 5.6406 5.2734 3.6951 3.2095 1.8152 19.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 -
Price 2.59 3.10 2.95 3.02 2.60 2.55 2.77 -
P/RPS 0.10 0.11 0.10 0.12 0.11 0.23 0.15 -6.04%
P/EPS -65.65 13.18 7.94 4.33 5.35 8.22 7.52 -
EY -1.52 7.59 12.60 23.11 18.71 12.17 13.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.52 0.57 0.68 0.79 1.39 -16.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 31/05/10 26/05/09 29/05/08 24/05/07 09/06/06 26/05/05 15/12/03 -
Price 2.45 3.36 3.10 3.90 2.80 2.51 2.79 -
P/RPS 0.09 0.12 0.11 0.15 0.12 0.22 0.15 -7.55%
P/EPS -62.10 14.29 8.34 5.59 5.76 8.09 7.58 -
EY -1.61 7.00 11.99 17.89 17.37 12.36 13.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.55 0.73 0.73 0.78 1.40 -16.89%

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