[TSM] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 5.53%
YoY- -674.85%
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 100,380 110,927 109,628 106,386 98,412 103,953 103,925 -2.29%
PBT 7,856 -7,775 -5,420 -10,212 -12,408 4,233 3,764 63.53%
Tax -9,556 -5,853 -6,400 10,212 12,408 -4,233 -3,764 86.41%
NP -1,700 -13,628 -11,820 0 0 0 0 -
-
NP to SH -1,700 -13,628 -11,820 -18,364 -19,440 -1,272 -1,316 18.66%
-
Tax Rate 121.64% - - - - 100.00% 100.00% -
Total Cost 102,080 124,555 121,448 106,386 98,412 103,953 103,925 -1.19%
-
Net Worth 46,218 46,228 50,446 51,163 55,993 57,470 57,451 -13.53%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 46,218 46,228 50,446 51,163 55,993 57,470 57,451 -13.53%
NOSH 53,124 52,532 52,548 53,013 52,998 50,078 50,101 3.99%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -1.69% -12.29% -10.78% 0.00% 0.00% 0.00% 0.00% -
ROE -3.68% -29.48% -23.43% -35.89% -34.72% -2.21% -2.29% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 188.95 211.16 208.62 200.68 185.69 207.58 207.43 -6.04%
EPS -3.20 -25.94 -22.49 -34.64 -36.68 -2.54 -2.63 14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.96 0.9651 1.0565 1.1476 1.1467 -16.85%
Adjusted Per Share Value based on latest NOSH - 53,042
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 78.77 87.05 86.03 83.48 77.22 81.57 81.55 -2.29%
EPS -1.33 -10.69 -9.28 -14.41 -15.25 -1.00 -1.03 18.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.3628 0.3959 0.4015 0.4394 0.451 0.4508 -13.52%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 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
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 27/03/03 19/12/02 30/09/02 28/06/02 28/03/02 14/12/01 -
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