The Reject Shop Limited
ASX:TRS.AX
2.9 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 394.454 | 458.282 | 379.642 | 439.698 | 363.562 | 424.679 | 344.352 | 434.336 | 384.935 | 435.71 | 360.964 | 432.723 | 362.71 | 437.596 | 361.094 | 432.942 | 375.306 | 424.652 | 354.579 | 402.221 | 326.086 | 385.448 | 290.442 | 327.518 | 138.825 | 138.825 | 138.825 | 130.764 | 130.764 | 130.764 | 130.764 | 117.707 | 117.707 | 117.707 | 117.707 | 103.044 | 103.044 | 103.044 | 103.044 | 88.253 | 88.253 | 88.253 | 88.253 | 70.174 | 70.174 | 70.174 | 70.174 | 59.383 | 59.383 | 59.383 | 59.383 | 50.775 | 50.775 | 50.775 | 50.775 | 45.479 | 45.479 | 45.479 | 45.479 | 40.902 | 40.902 | 40.902 | 40.902 |
Kosten van de omzet
| 290.982 | 323.6 | 283.577 | 311.653 | 273.695 | 296.172 | 263.722 | 303.822 | 287.859 | 303.689 | 225.416 | 245.183 | 212.22 | 245.242 | 213.68 | 244.079 | 214.765 | 238.113 | 199.961 | 222.961 | 184.603 | 213.931 | 164.761 | 177.411 | 77.612 | 77.612 | 77.612 | 77.086 | 77.086 | 77.086 | 77.086 | 62.444 | 62.444 | 62.444 | 62.444 | 55.499 | 55.499 | 55.499 | 55.499 | 46.214 | 46.214 | 46.214 | 46.214 | 36.733 | 36.733 | 36.733 | 36.733 | 30.784 | 30.784 | 30.784 | 30.784 | 25.976 | 25.976 | 25.976 | 25.976 | 23.697 | 23.697 | 23.697 | 23.697 | 21.24 | 21.24 | 21.24 | 21.24 |
Brutowinst
| 103.472 | 134.682 | 96.065 | 128.045 | 89.867 | 128.507 | 80.63 | 130.514 | 97.076 | 132.021 | 135.548 | 187.54 | 150.49 | 192.354 | 147.414 | 188.863 | 160.541 | 186.539 | 154.618 | 179.26 | 141.483 | 171.517 | 125.681 | 150.107 | 61.213 | 61.213 | 61.213 | 53.678 | 53.678 | 53.678 | 53.678 | 55.263 | 55.263 | 55.263 | 55.263 | 47.545 | 47.545 | 47.545 | 47.545 | 42.039 | 42.039 | 42.039 | 42.039 | 33.442 | 33.442 | 33.442 | 33.442 | 28.598 | 28.598 | 28.598 | 28.598 | 24.799 | 24.799 | 24.799 | 24.799 | 21.782 | 21.782 | 21.782 | 21.782 | 19.662 | 19.662 | 19.662 | 19.662 |
Brutowinstmarge
| 0.262 | 0.294 | 0.253 | 0.291 | 0.247 | 0.303 | 0.234 | 0.3 | 0.252 | 0.303 | 0.376 | 0.433 | 0.415 | 0.44 | 0.408 | 0.436 | 0.428 | 0.439 | 0.436 | 0.446 | 0.434 | 0.445 | 0.433 | 0.458 | 0.441 | 0.441 | 0.441 | 0.41 | 0.41 | 0.41 | 0.41 | 0.469 | 0.469 | 0.469 | 0.469 | 0.461 | 0.461 | 0.461 | 0.461 | 0.476 | 0.476 | 0.476 | 0.476 | 0.477 | 0.477 | 0.477 | 0.477 | 0.482 | 0.482 | 0.482 | 0.482 | 0.488 | 0.488 | 0.488 | 0.488 | 0.479 | 0.479 | 0.479 | 0.479 | 0.481 | 0.481 | 0.481 | 0.481 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.12 | 0.12 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 21.003 | 25.752 | 21.598 | 21.217 | 20.779 | 16.636 | 19.9 | 24.242 | 22.8 | 20.535 | 24.298 | 18.612 | 24.178 | 19.774 | 22.268 | 18.589 | 23.731 | 18.476 | 20.618 | 18.78 | 19.534 | 18.767 | 18.441 | 8.169 | 8.169 | 8.169 | 6.756 | 6.756 | 6.756 | 6.756 | 7.221 | 7.221 | 7.221 | 7.221 | 6.236 | 6.236 | 6.236 | 6.236 | 5.931 | 5.931 | 5.931 | 5.931 | 4.996 | 4.996 | 4.996 | 4.996 | 4.797 | 4.797 | 4.797 | 4.797 | 3.892 | 3.892 | 3.892 | 3.892 | 3.81 | 3.81 | 3.81 | 3.81 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 89.02 | 79.436 | 79.792 | 74.657 | 81.098 | 72.175 | 82.877 | 81.013 | 90.404 | 139.9 | 147.792 | 133.876 | 142.424 | 134.595 | 141.067 | 134.502 | 136.409 | 135.084 | 138.027 | 125.434 | 127.288 | 43.987 | 43.987 | 38.23 | 38.23 | 38.23 | 33.669 | 33.669 | 33.669 | 33.669 | 4.022 | 4.022 | 4.022 | 4.022 | 3.163 | 3.163 | 3.163 | 3.163 | 2.716 | 2.716 | 2.716 | 2.716 | 18.886 | 18.886 | 18.886 | 18.886 | 1.771 | 1.771 | 1.771 | 1.771 | 1.852 | 1.852 | 1.852 | 1.852 | 1.542 | 1.542 | 1.542 | 1.542 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 111.899 | 110.023 | 105.188 | 101.39 | 95.874 | 101.877 | 88.811 | 102.777 | 105.255 | 113.204 | 152.15 | 172.09 | 152.488 | 166.602 | 154.369 | 163.335 | 153.091 | 160.14 | 153.56 | 158.645 | 144.214 | 146.822 | 126.068 | 123.887 | 46.399 | 46.399 | 46.399 | 40.426 | 40.426 | 40.426 | 40.426 | 11.243 | 11.243 | 11.243 | 11.243 | 9.399 | 9.399 | 9.399 | 9.399 | 8.647 | 8.647 | 8.647 | 8.647 | 23.882 | 23.882 | 23.882 | 23.882 | 6.568 | 6.568 | 6.568 | 6.568 | 5.744 | 5.744 | 5.744 | 5.744 | 5.352 | 5.352 | 5.352 | 5.352 | 17.15 | 17.15 | 17.15 | 17.15 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.498 | 24.498 | 24.498 | 24.498 | 21.661 | 21.661 | 21.661 | 21.661 | 18.589 | 18.589 | 18.589 | 18.589 | 0 | 0 | 0 | 0 | 12.119 | 12.119 | 12.119 | 12.119 | 10.733 | 10.733 | 10.733 | 10.733 | 9.366 | 9.366 | 9.366 | 9.366 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 111.899 | 110.023 | 105.188 | 101.39 | 95.874 | 101.877 | 88.811 | 102.777 | 105.255 | 113.204 | 152.15 | 172.09 | 151.937 | 166.602 | 154.369 | 163.335 | 162.151 | 160.14 | 151.96 | 160.245 | 144.214 | 146.822 | 125.701 | 120.72 | 46.399 | 46.399 | 46.399 | 40.426 | 40.426 | 40.426 | 40.426 | 35.86 | 35.86 | 35.86 | 35.86 | 31.06 | 31.06 | 31.06 | 31.06 | 27.236 | 27.236 | 27.236 | 27.236 | 23.882 | 23.882 | 23.882 | 23.882 | 18.686 | 18.686 | 18.686 | 18.686 | 16.477 | 16.477 | 16.477 | 16.477 | 14.718 | 14.718 | 14.718 | 14.718 | 17.15 | 17.15 | 17.15 | 17.15 |
Bedrijfsresultaat
| -8.427 | 24.659 | -9.123 | 26.655 | -6.007 | 26.63 | -8.181 | 27.737 | -8.179 | 18.817 | -16.602 | 15.45 | -1.998 | 25.752 | -6.955 | 25.528 | 7.45 | 26.399 | 1.058 | 20.615 | -2.731 | 24.695 | -0.387 | 26.22 | 6.645 | 6.645 | 6.645 | 6.496 | 6.496 | 6.496 | 6.496 | 8.16 | 8.16 | 8.16 | 8.16 | 7.087 | 7.087 | 7.087 | 7.087 | 6.156 | 6.156 | 6.156 | 6.156 | 4.564 | 4.564 | 4.564 | 4.564 | 3.345 | 3.345 | 3.345 | 3.345 | 2.577 | 2.577 | 2.577 | 2.577 | 1.713 | 1.713 | 1.713 | 1.713 | 1.837 | 1.837 | 1.837 | 1.837 |
Bedrijfsresultaat ratio
| -0.021 | 0.054 | -0.024 | 0.061 | -0.017 | 0.063 | -0.024 | 0.064 | -0.021 | 0.043 | -0.046 | 0.036 | -0.006 | 0.059 | -0.019 | 0.059 | 0.02 | 0.062 | 0.003 | 0.051 | -0.008 | 0.064 | -0.001 | 0.08 | 0.048 | 0.048 | 0.048 | 0.05 | 0.05 | 0.05 | 0.05 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.07 | 0.07 | 0.07 | 0.07 | 0.065 | 0.065 | 0.065 | 0.065 | 0.056 | 0.056 | 0.056 | 0.056 | 0.051 | 0.051 | 0.051 | 0.051 | 0.038 | 0.038 | 0.038 | 0.038 | 0.045 | 0.045 | 0.045 | 0.045 |
Totaal overige inkomsten en kosten netto
| -4.91 | -3.974 | 0.371 | -3.272 | -4.667 | -4.702 | -4.046 | -3.372 | -3.554 | -5.458 | -22.509 | -0.412 | 0.364 | -0.376 | -0.368 | -0.356 | -9.152 | -0.467 | 0.989 | -2.464 | -0.698 | -0.585 | -0.48 | 2.106 | 1.154 | 1.154 | 1.154 | -0.808 | -0.808 | -0.808 | -0.808 | -0.306 | -0.306 | -0.306 | -0.306 | -0.33 | -0.33 | -0.33 | -0.33 | -0.194 | -0.194 | -0.194 | -0.194 | -0.136 | -0.136 | -0.136 | -0.136 | -0.077 | -0.077 | -0.077 | -0.077 | -0.107 | -0.107 | -0.107 | -0.107 | 0.293 | 0.293 | 0.293 | 0.293 | -0.187 | -0.187 | -0.187 | -0.187 |
Inkomen voor belasting
| -13.337 | 20.685 | -8.752 | 23.383 | -10.674 | 21.928 | -12.227 | 24.365 | -11.733 | 13.359 | -39.111 | 15.038 | -1.634 | 25.376 | -7.323 | 25.172 | -1.702 | 25.932 | 2.047 | 18.151 | -3.429 | 24.11 | -0.867 | 28.326 | 7.798 | 7.798 | 7.798 | 5.689 | 5.689 | 5.689 | 5.689 | 7.855 | 7.855 | 7.855 | 7.855 | 6.757 | 6.757 | 6.757 | 6.757 | 5.963 | 5.963 | 5.963 | 5.963 | 4.428 | 4.428 | 4.428 | 4.428 | 3.268 | 3.268 | 3.268 | 3.268 | 2.471 | 2.471 | 2.471 | 2.471 | 2.006 | 2.006 | 2.006 | 2.006 | 1.651 | 1.651 | 1.651 | 1.651 |
Inkomen voor belasting ratio
| -0.034 | 0.045 | -0.023 | 0.053 | -0.029 | 0.052 | -0.036 | 0.056 | -0.03 | 0.031 | -0.108 | 0.035 | -0.005 | 0.058 | -0.02 | 0.058 | -0.005 | 0.061 | 0.006 | 0.045 | -0.011 | 0.063 | -0.003 | 0.086 | 0.056 | 0.056 | 0.056 | 0.044 | 0.044 | 0.044 | 0.044 | 0.067 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.068 | 0.068 | 0.068 | 0.068 | 0.063 | 0.063 | 0.063 | 0.063 | 0.055 | 0.055 | 0.055 | 0.055 | 0.049 | 0.049 | 0.049 | 0.049 | 0.044 | 0.044 | 0.044 | 0.044 | 0.04 | 0.04 | 0.04 | 0.04 |
Belastingkosten
| -3.567 | 6.202 | -2.766 | 7.087 | -3.226 | 6.578 | -3.503 | 7.322 | -3.347 | 3.853 | -11.653 | 4.479 | 0.49 | 7.655 | 2.149 | 7.652 | 0.479 | 7.609 | 0.628 | 5.331 | 1.06 | 7.233 | 0.26 | 8.268 | 2.318 | 2.318 | 2.318 | 1.646 | 1.646 | 1.646 | 1.646 | 2.017 | 2.017 | 2.017 | 2.017 | 2.008 | 2.008 | 2.008 | 2.008 | 1.795 | 1.795 | 1.795 | 1.795 | 1.354 | 1.354 | 1.354 | 1.354 | 1.005 | 1.005 | 1.005 | 1.005 | 2.471 | 2.471 | 2.471 | 2.471 | 2.006 | 2.006 | 2.006 | 2.006 | 1.651 | 1.651 | 1.651 | 1.651 |
Nettowinst
| -9.77 | 14.483 | -5.986 | 16.296 | -7.448 | 15.35 | -8.724 | 17.043 | -8.386 | 9.506 | -27.458 | 10.559 | -1.144 | 17.721 | -5.174 | 17.52 | -1.223 | 18.323 | 1.419 | 12.82 | -2.369 | 16.877 | -0.607 | 20.058 | 5.481 | 5.481 | 5.481 | 4.043 | 4.043 | 4.043 | 4.043 | 5.838 | 5.838 | 5.838 | 5.838 | 4.749 | 4.749 | 4.749 | 4.749 | 4.168 | 4.168 | 4.168 | 4.168 | 3.074 | 3.074 | 3.074 | 3.074 | 2.263 | 2.263 | 2.263 | 2.263 | 1.765 | 1.765 | 1.765 | 1.765 | 0 | 0 | 0 | 0 | 1.154 | 1.154 | 1.154 | 1.154 |
Nettowinstmarge
| -0.025 | 0.032 | -0.016 | 0.037 | -0.02 | 0.036 | -0.025 | 0.039 | -0.022 | 0.022 | -0.076 | 0.024 | -0.003 | 0.04 | -0.014 | 0.04 | -0.003 | 0.043 | 0.004 | 0.032 | -0.007 | 0.044 | -0.002 | 0.061 | 0.039 | 0.039 | 0.039 | 0.031 | 0.031 | 0.031 | 0.031 | 0.05 | 0.05 | 0.05 | 0.05 | 0.046 | 0.046 | 0.046 | 0.046 | 0.047 | 0.047 | 0.047 | 0.047 | 0.044 | 0.044 | 0.044 | 0.044 | 0.038 | 0.038 | 0.038 | 0.038 | 0.035 | 0.035 | 0.035 | 0.035 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0.028 | 0.028 |
WPA (Winst Per Aandeel)
| -0.26 | 0.38 | -0.16 | 0.43 | -0.19 | 0.4 | -0.23 | 0.45 | -0.22 | 0.32 | -0.92 | 0.36 | -0.04 | 0.6 | -0.18 | 0.6 | -0.045 | 0.63 | 0.049 | 0.44 | -0.083 | 0.58 | -0.023 | 0.76 | 0.2 | 0.2 | 0.2 | 0.15 | 0.15 | 0.15 | 0.15 | 0.22 | 0.22 | 0.22 | 0.22 | 0.18 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.068 | 0.068 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0.047 | 0.047 | 0.047 | 0.047 |
Verwaterde WPA
| -0.26 | 0.37 | -0.16 | 0.42 | -0.19 | 0.39 | -0.23 | 0.44 | -0.22 | 0.32 | -0.92 | 0.36 | -0.039 | 0.6 | -0.18 | 0.6 | -0.042 | 0.63 | 0.049 | 0.44 | -0.082 | 0.58 | -0.022 | 0.76 | 0.2 | 0.2 | 0.2 | 0.15 | 0.15 | 0.15 | 0.15 | 0.22 | 0.22 | 0.22 | 0.22 | 0.18 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.11 | 0.11 | 0.11 | 0.11 | 0.085 | 0.085 | 0.085 | 0.085 | 0.068 | 0.068 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0.047 | 0.047 | 0.047 | 0.047 |
EBITDA
| 46.218 | 79.166 | 44.025 | 80.462 | 47.783 | 80.756 | 45.704 | 83.772 | 45.562 | 78.427 | -6.752 | 25.203 | 7.597 | 35.335 | 3.256 | 35.059 | 17.278 | 36.028 | 10.672 | 30.128 | 6.598 | 33.315 | 6.924 | 32.97 | 11.651 | 11.651 | 11.651 | 9.276 | 9.276 | 9.276 | 9.276 | 10.387 | 10.387 | 10.387 | 10.387 | 8.989 | 8.989 | 8.989 | 8.989 | 7.901 | 7.901 | 7.901 | 7.901 | 5.876 | 5.876 | 5.876 | 5.876 | 4.408 | 4.408 | 4.408 | 4.408 | 5.275 | 5.275 | 5.275 | 5.275 | 2.473 | 2.473 | 2.473 | 2.473 | 3.666 | 3.666 | 3.666 | 3.666 |
EBITDA ratio
| 0.117 | 0.173 | 0.116 | 0.183 | 0.131 | 0.19 | 0.133 | 0.193 | 0.118 | 0.18 | -0.019 | 0.058 | 0.021 | 0.081 | 0.009 | 0.081 | 0.046 | 0.085 | 0.03 | 0.075 | 0.02 | 0.086 | 0.024 | 0.101 | 0.084 | 0.084 | 0.084 | 0.071 | 0.071 | 0.071 | 0.071 | 0.088 | 0.088 | 0.088 | 0.088 | 0.087 | 0.087 | 0.087 | 0.087 | 0.09 | 0.09 | 0.09 | 0.09 | 0.084 | 0.084 | 0.084 | 0.084 | 0.074 | 0.074 | 0.074 | 0.074 | 0.104 | 0.104 | 0.104 | 0.104 | 0.054 | 0.054 | 0.054 | 0.054 | 0.09 | 0.09 | 0.09 | 0.09 |