[TSM] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -15.3%
YoY- -971.38%
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 109,768 102,780 100,380 110,927 109,628 106,386 98,412 7.53%
PBT 7,470 8,474 7,856 -7,775 -5,420 -10,212 -12,408 -
Tax -9,761 -9,536 -9,556 -5,853 -6,400 10,212 12,408 -
NP -2,290 -1,062 -1,700 -13,628 -11,820 0 0 -
-
NP to SH -2,290 -1,062 -1,700 -13,628 -11,820 -18,364 -19,440 -75.87%
-
Tax Rate 130.67% 112.53% 121.64% - - - - -
Total Cost 112,058 103,842 102,080 124,555 121,448 106,386 98,412 9.01%
-
Net Worth 45,070 46,197 46,218 46,228 50,446 51,163 55,993 -13.43%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 45,070 46,197 46,218 46,228 50,446 51,163 55,993 -13.43%
NOSH 53,024 53,100 53,124 52,532 52,548 53,013 52,998 0.03%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -2.09% -1.03% -1.69% -12.29% -10.78% 0.00% 0.00% -
ROE -5.08% -2.30% -3.68% -29.48% -23.43% -35.89% -34.72% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 207.01 193.56 188.95 211.16 208.62 200.68 185.69 7.49%
EPS -4.32 -2.00 -3.20 -25.94 -22.49 -34.64 -36.68 -75.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.87 0.88 0.96 0.9651 1.0565 -13.46%
Adjusted Per Share Value based on latest NOSH - 52,513
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 86.14 80.65 78.77 87.05 86.03 83.48 77.22 7.53%
EPS -1.80 -0.83 -1.33 -10.69 -9.28 -14.41 -15.25 -75.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3537 0.3625 0.3627 0.3628 0.3959 0.4015 0.4394 -13.43%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 17/12/03 26/09/03 27/06/03 27/03/03 19/12/02 30/09/02 28/06/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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