[TSM] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -53.73%
YoY- -971.38%
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 211,228 155,398 112,898 110,927 103,953 97,183 85,784 16.18%
PBT 25,284 29,217 4,243 -7,775 4,233 -180 1,998 52.59%
Tax -4,485 -13,747 -9,246 -5,853 -4,233 180 -1,998 14.41%
NP 20,799 15,470 -5,003 -13,628 0 0 0 -
-
NP to SH 12,176 15,470 -5,003 -13,628 -1,272 -3,212 -285 -
-
Tax Rate 17.74% 47.05% 217.91% - 100.00% - 100.00% -
Total Cost 190,429 139,928 117,901 124,555 103,953 97,183 85,784 14.20%
-
Net Worth 69,501 57,261 41,338 46,228 57,470 58,586 39,278 9.96%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 69,501 57,261 41,338 46,228 57,470 58,586 39,278 9.96%
NOSH 53,054 53,019 52,997 52,532 50,078 50,108 25,909 12.67%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 9.85% 9.96% -4.43% -12.29% 0.00% 0.00% 0.00% -
ROE 17.52% 27.02% -12.10% -29.48% -2.21% -5.48% -0.73% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 398.13 293.10 213.02 211.16 207.58 193.95 331.10 3.11%
EPS 22.95 29.15 -9.44 -25.94 -2.54 -6.70 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.08 0.78 0.88 1.1476 1.1692 1.516 -2.40%
Adjusted Per Share Value based on latest NOSH - 52,513
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 165.75 121.94 88.59 87.05 81.57 76.26 67.32 16.18%
EPS 9.55 12.14 -3.93 -10.69 -1.00 -2.52 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5454 0.4493 0.3244 0.3628 0.451 0.4597 0.3082 9.97%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 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
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 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