Summary of Business Results for the First Quarter Ended June 30, 2014
[Japan GAAP] (Consolidated)
August 11, 2014
C o m p a n y
Estore Corporation
Stock Code4304
URL: http://Estore.jp
Representative
Kenichi Ishimura, Representative Director
C o n t a c t
Youichi Yanagida, Director
Expected date of filing of quarterly report: August 13, 2014
Expected starting date of dividend payment: ―Preparation of quarterly supplementary financial document: None
Quarterly results briefing: None

Listed on the TSE

T E L: +81-3-3595-1106（Rounded down to million yen）

１. Consolidated business results for the three months ended June 2014
(April 1, 2014 through June 30, 2014)(1) Consolidated results of operations(% change from the previous corresponding period)

Net sales
Million yen
1,444
1,446

Three months ended Jun. 2014
Three months ended Jun. 2013
(Note) Comprehensive income%-0.2-2.4

Operating income
Million yen%
152
4.9
145
-18.3

Ordinary income
Million yen%
152
2.9
147
-15.9

Net income
Million yen%
94
7.8
87
-16.0

Three months ended June 2014: 97 million yen ( 5.7 %)Three months ended June 2013: 92 million yen ( -13.7 %)Net incomeper share

Diluted net income pershareYenYen
Three months ended Jun. 2014
31.35
31.34
Three months ended Jun. 2013
20.97
20.96
(Note)The company conducted a 100-for-1 stock split effective October 1, 2013. Therefore, net income per share and diluted net
income per share are calculated assuming that the stock split was conducted at the beginning of the previous consolidated fiscal year.

(2) Consolidated financial position
Total assets

Net assets

Million yen
3,098
3,468

As of Jun. 2014
As of Mar. 2014

Million yen
1,0421,037

Shareholders’ equity
ratio%
32.2
28.7(Reference) Shareholders’ equity
As of June 2014: 996 million yen
As of March 2014: 995 million yen

2. Dividends
End of 1Q

End of 2Q
Yen

Yen

Annual dividend
End of 3Q
Yen-Year-end

Total
Yen

Year ended Mar. 2014
0.00
31.00
31.00
Year ending Mar. 2015
(Notes) 1. In the Articles of Incorporation, the Company sets its record dates for the distribution of dividends at the end of 2nd quarterand at the end of year but at present, the estimated amount of dividends have not yet been decided.
2. Dividend forecast for the year ending March 2015 is not presented.

3．Forecast of consolidated business results for the fiscal year ending March 2015
(April 1, 2014 through March 31, 2015)
Net salesYear ending Mar. 2015(% change from the previous corresponding period)
Ordinary income
Net income

Operating income

Million yen

%

6,083

3.6

Million yen
459%

Million yen-16.6(Note) Revisions to business forecast for the current quarter: None

－1 －459%-17.0

Million yen
268%-17.2Yen※Notes(1) Changes in significant subsidiaries during the period: None
(Note) This item indicates whether there were changes in specified subsidiaries that caused a change in the scope ofconsolidation during the period.
(2) Applications of simplified accounting procedures and specific accounting procedures: None
(3) Changes in rules, procedures and indication methods of accounting procedures①Changes in accounting policies associated with revision of accounting standards:②Changes in accounting policies other than ①③Changes in accounting estimates④Restatement: None: None: None: None

(4) Shares outstanding (common stock)①Number of shares outstanding at the end of period (treasury stock included)
As of June 2014
5,163,600 shares
As of March 2014
5,163,600 shares②Treasury stock at the end of period
As of June 2014
2,145,100 shares
As of March 2014
2,145,100 shares③Average number of stock during period (quarterly cumulative period)
Three months ended June 2014
3,018,500 shares
Three months ended June 2013
4,184,478 shares*Implementation status of quarterly review proceduresThis financial summary is not subject to the quarterly review procedures pursuant to the Financial Instruments andExchange Act. At the time of disclosure of this report, the procedures for review of consolidated financial statements
pursuant to the Financial Instruments and Exchange Act have not been completed.
*Explanation regarding appropriate use of business forecasts and other special instructions
Forecasts regarding future performance in this material are based on information currently available to the company
and certain assumptions that the company deems to be reasonable at the time this report was prepared. The company
does not make promises about the achievements. Actual results may differ significantly from the forecasts due to various
factors.

－2 －