[TSM] QoQ TTM Result on 31-Oct-2003 [#3]

Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -30.21%
YoY- -1183.56%
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 130,091 122,362 112,897 111,032 109,124 111,419 110,927 11.21%
PBT 10,605 8,011 4,242 1,892 1,567 -2,710 -7,776 -
Tax -10,490 -10,187 -9,246 -8,374 -6,545 -6,484 -5,853 47.59%
NP 115 -2,176 -5,004 -6,482 -4,978 -9,194 -13,629 -
-
NP to SH 115 -2,176 -5,004 -6,482 -4,978 -548 -4,983 -
-
Tax Rate 98.92% 127.16% 217.96% 442.60% 417.68% - - -
Total Cost 129,976 124,538 117,901 117,514 114,102 120,613 124,556 2.88%
-
Net Worth 46,118 44,028 41,327 45,042 46,544 46,218 46,212 -0.13%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 46,118 44,028 41,327 45,042 46,544 46,218 46,212 -0.13%
NOSH 53,009 53,046 52,983 52,991 53,499 53,124 52,513 0.62%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 0.09% -1.78% -4.43% -5.84% -4.56% -8.25% -12.29% -
ROE 0.25% -4.94% -12.11% -14.39% -10.70% -1.19% -10.78% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 245.41 230.67 213.08 209.53 203.97 209.73 211.23 10.52%
EPS 0.22 -4.10 -9.44 -12.23 -9.30 -1.03 -9.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.78 0.85 0.87 0.87 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 52,991
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 102.08 96.02 88.59 87.13 85.63 87.43 87.05 11.21%
EPS 0.09 -1.71 -3.93 -5.09 -3.91 -0.43 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3619 0.3455 0.3243 0.3535 0.3652 0.3627 0.3626 -0.12%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 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
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 23/06/04 31/03/04 17/12/03 26/09/03 27/06/03 27/03/03 -
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