[TSM] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- 63.29%
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 215,224 211,228 155,398 112,898 110,927 103,953 97,183 14.16%
PBT 24,391 25,284 29,217 4,243 -7,775 4,233 -180 -
Tax -3,368 -4,485 -13,747 -9,246 -5,853 -4,233 180 -
NP 21,023 20,799 15,470 -5,003 -13,628 0 0 -
-
NP to SH 13,096 12,176 15,470 -5,003 -13,628 -1,272 -3,212 -
-
Tax Rate 13.81% 17.74% 47.05% 217.91% - 100.00% - -
Total Cost 194,201 190,429 139,928 117,901 124,555 103,953 97,183 12.22%
-
Net Worth 82,318 69,501 57,261 41,338 46,228 57,470 58,586 5.82%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 82,318 69,501 57,261 41,338 46,228 57,470 58,586 5.82%
NOSH 53,108 53,054 53,019 52,997 52,532 50,078 50,108 0.97%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 9.77% 9.85% 9.96% -4.43% -12.29% 0.00% 0.00% -
ROE 15.91% 17.52% 27.02% -12.10% -29.48% -2.21% -5.48% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 405.25 398.13 293.10 213.02 211.16 207.58 193.95 13.06%
EPS 24.67 22.95 29.15 -9.44 -25.94 -2.54 -6.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.31 1.08 0.78 0.88 1.1476 1.1692 4.80%
Adjusted Per Share Value based on latest NOSH - 52,983
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 168.89 165.75 121.94 88.59 87.05 81.57 76.26 14.16%
EPS 10.28 9.55 12.14 -3.93 -10.69 -1.00 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.646 0.5454 0.4493 0.3244 0.3628 0.451 0.4597 5.83%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 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
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 27/03/03 28/03/02 02/04/01 -
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