[TSM] YoY Cumulative Quarter Result on 30-Apr-2004 [#1]

Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 148.03%
YoY- 665.41%
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 44,078 57,962 45,917 34,560 25,095 24,603 27,261 8.33%
PBT 4,601 8,764 3,771 5,733 1,964 -3,102 121 83.32%
Tax -1,499 -1,896 -2,045 -3,330 -2,389 3,102 -121 52.08%
NP 3,102 6,868 1,726 2,403 -425 0 0 -
-
NP to SH 1,777 4,071 1,726 2,403 -425 -4,860 -697 -
-
Tax Rate 32.58% 21.63% 54.23% 58.08% 121.64% - 100.00% -
Total Cost 40,976 51,094 44,191 32,157 25,520 24,603 27,261 7.02%
-
Net Worth 84,061 73,228 58,949 44,028 46,218 55,993 57,906 6.40%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 84,061 73,228 58,949 44,028 46,218 55,993 57,906 6.40%
NOSH 53,203 53,063 53,107 53,046 53,124 52,998 50,143 0.99%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 7.04% 11.85% 3.76% 6.95% -1.69% 0.00% 0.00% -
ROE 2.11% 5.56% 2.93% 5.46% -0.92% -8.68% -1.20% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 82.85 109.23 86.46 65.15 47.24 46.42 54.37 7.26%
EPS 3.34 7.67 3.25 4.53 -0.80 -9.17 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.38 1.11 0.83 0.87 1.0565 1.1548 5.36%
Adjusted Per Share Value based on latest NOSH - 53,046
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 34.59 45.48 36.03 27.12 19.69 19.31 21.39 8.33%
EPS 1.39 3.19 1.35 1.89 -0.33 -3.81 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6596 0.5746 0.4626 0.3455 0.3627 0.4394 0.4544 6.40%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 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
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 30/06/06 24/06/05 23/06/04 27/06/03 28/06/02 27/07/01 -
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