[TSM] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -118.41%
YoY- 63.29%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 158,390 137,168 138,240 112,898 109,768 102,780 100,380 35.34%
PBT 27,409 21,198 22,932 4,243 7,470 8,474 7,856 129.16%
Tax -14,669 -12,024 -13,320 -9,246 -9,761 -9,536 -9,556 32.89%
NP 12,740 9,174 9,612 -5,003 -2,290 -1,062 -1,700 -
-
NP to SH 12,740 9,174 9,612 -5,003 -2,290 -1,062 -1,700 -
-
Tax Rate 53.52% 56.72% 58.08% 217.91% 130.67% 112.53% 121.64% -
Total Cost 145,650 127,994 128,628 117,901 112,058 103,842 102,080 26.60%
-
Net Worth 51,433 46,135 44,028 41,338 45,070 46,197 46,218 7.35%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 51,433 46,135 44,028 41,338 45,070 46,197 46,218 7.35%
NOSH 53,024 53,028 53,046 52,997 53,024 53,100 53,124 -0.12%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 8.04% 6.69% 6.95% -4.43% -2.09% -1.03% -1.69% -
ROE 24.77% 19.89% 21.83% -12.10% -5.08% -2.30% -3.68% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 298.71 258.67 260.60 213.02 207.01 193.56 188.95 35.51%
EPS 24.03 17.30 18.12 -9.44 -4.32 -2.00 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.87 0.83 0.78 0.85 0.87 0.87 7.48%
Adjusted Per Share Value based on latest NOSH - 52,983
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 124.29 107.64 108.48 88.59 86.14 80.65 78.77 35.34%
EPS 10.00 7.20 7.54 -3.93 -1.80 -0.83 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4036 0.362 0.3455 0.3244 0.3537 0.3625 0.3627 7.34%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 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
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 31/12/04 28/09/04 23/06/04 31/03/04 17/12/03 26/09/03 27/06/03 -
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