[TSM] QoQ TTM 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- 88.55%
YoY- 87.3%
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 111,419 110,927 108,222 107,457 101,287 103,945 100,503 7.13%
PBT -2,710 -7,776 -2,539 -2,109 1,127 4,350 -1,302 63.23%
Tax -6,484 -5,853 -6,612 -7,159 -6,072 -4,435 1,502 -
NP -9,194 -13,629 -9,151 -9,268 -4,945 -85 200 -
-
NP to SH -548 -4,983 -505 -622 -5,434 -1,271 -4,758 -76.42%
-
Tax Rate - - - - 538.78% 101.95% - -
Total Cost 120,613 124,556 117,373 116,725 106,232 104,030 100,303 13.11%
-
Net Worth 46,218 46,212 49,888 51,191 55,993 57,380 57,335 -13.41%
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 46,212 49,888 51,191 55,993 57,380 57,335 -13.41%
NOSH 53,124 52,513 51,967 53,042 52,998 50,000 49,999 4.13%
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 -8.25% -12.29% -8.46% -8.62% -4.88% -0.08% 0.20% -
ROE -1.19% -10.78% -1.01% -1.22% -9.70% -2.22% -8.30% -
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 209.73 211.23 208.25 202.58 191.11 207.89 201.01 2.87%
EPS -1.03 -9.49 -0.97 -1.17 -10.25 -2.54 -9.52 -77.38%
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 87.43 87.05 84.92 84.32 79.48 81.57 78.87 7.13%
EPS -0.43 -3.91 -0.40 -0.49 -4.26 -1.00 -3.73 -76.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.3626 0.3915 0.4017 0.4394 0.4503 0.4499 -13.41%
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