[TSM] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 90.89%
YoY- 963.84%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 45,917 155,398 118,793 68,584 34,560 112,898 82,326 -32.26%
PBT 3,771 29,217 20,557 10,599 5,733 4,243 5,603 -23.21%
Tax -2,045 -13,747 -11,002 -6,012 -3,330 -9,246 -7,321 -57.30%
NP 1,726 15,470 9,555 4,587 2,403 -5,003 -1,718 -
-
NP to SH 1,726 15,470 9,555 4,587 2,403 -5,003 -1,718 -
-
Tax Rate 54.23% 47.05% 53.52% 56.72% 58.08% 217.91% 130.66% -
Total Cost 44,191 139,928 109,238 63,997 32,157 117,901 84,044 -34.87%
-
Net Worth 58,949 57,261 51,433 46,135 44,028 41,338 45,070 19.61%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 58,949 57,261 51,433 46,135 44,028 41,338 45,070 19.61%
NOSH 53,107 53,019 53,024 53,028 53,046 52,997 53,024 0.10%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.76% 9.96% 8.04% 6.69% 6.95% -4.43% -2.09% -
ROE 2.93% 27.02% 18.58% 9.94% 5.46% -12.10% -3.81% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 86.46 293.10 224.03 129.33 65.15 213.02 155.26 -32.33%
EPS 3.25 29.15 18.02 8.65 4.53 -9.44 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 0.97 0.87 0.83 0.78 0.85 19.49%
Adjusted Per Share Value based on latest NOSH - 53,009
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 36.03 121.94 93.22 53.82 27.12 88.59 64.60 -32.26%
EPS 1.35 12.14 7.50 3.60 1.89 -3.93 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4626 0.4493 0.4036 0.362 0.3455 0.3244 0.3537 19.61%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 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
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 24/06/05 31/03/05 31/12/04 28/09/04 23/06/04 31/03/04 17/12/03 -
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