[TSM] YoY Annual (Unaudited) Result on 31-Jan-2002 [#4]

Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
YoY- 60.4%
View:
Show?
Annual (Unaudited) Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 155,398 112,898 110,927 103,953 97,183 85,784 56,916 -1.06%
PBT 29,217 4,243 -7,775 4,233 -180 1,998 -22,064 -
Tax -13,747 -9,246 -5,853 -4,233 180 -1,998 22,064 -
NP 15,470 -5,003 -13,628 0 0 0 0 -100.00%
-
NP to SH 15,470 -5,003 -13,628 -1,272 -3,212 -285 -22,445 -
-
Tax Rate 47.05% 217.91% - 100.00% - 100.00% - -
Total Cost 139,928 117,901 124,555 103,953 97,183 85,784 56,916 -0.95%
-
Net Worth 57,261 41,338 46,228 57,470 58,586 39,278 37,994 -0.43%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 57,261 41,338 46,228 57,470 58,586 39,278 37,994 -0.43%
NOSH 53,019 52,997 52,532 50,078 50,108 25,909 24,938 -0.79%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 9.96% -4.43% -12.29% 0.00% 0.00% 0.00% 0.00% -
ROE 27.02% -12.10% -29.48% -2.21% -5.48% -0.73% -59.07% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 293.10 213.02 211.16 207.58 193.95 331.10 228.22 -0.26%
EPS 29.15 -9.44 -25.94 -2.54 -6.70 -1.10 -90.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.78 0.88 1.1476 1.1692 1.516 1.5235 0.36%
Adjusted Per Share Value based on latest NOSH - 50,000
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 121.94 88.59 87.05 81.57 76.26 67.32 44.66 -1.06%
EPS 12.14 -3.93 -10.69 -1.00 -2.52 -0.22 -17.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4493 0.3244 0.3628 0.451 0.4597 0.3082 0.2981 -0.43%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 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
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/03/05 31/03/04 27/03/03 28/03/02 02/04/01 03/05/00 - -
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