[TSM] YoY Quarter Result on 30-Apr-2003 [#1]

Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 91.08%
YoY- 91.26%
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 57,962 45,917 34,560 25,095 24,603 27,261 24,168 15.68%
PBT 8,764 3,771 5,733 1,964 -3,102 121 1,060 42.17%
Tax -1,896 -2,045 -3,330 -2,389 3,102 -121 -845 14.41%
NP 6,868 1,726 2,403 -425 0 0 215 78.08%
-
NP to SH 4,071 1,726 2,403 -425 -4,860 -697 215 63.22%
-
Tax Rate 21.63% 54.23% 58.08% 121.64% - 100.00% 79.72% -
Total Cost 51,094 44,191 32,157 25,520 24,603 27,261 23,953 13.45%
-
Net Worth 73,228 58,949 44,028 46,218 55,993 57,906 62,024 2.80%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 73,228 58,949 44,028 46,218 55,993 57,906 62,024 2.80%
NOSH 53,063 53,107 53,046 53,124 52,998 50,143 49,999 0.99%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 11.85% 3.76% 6.95% -1.69% 0.00% 0.00% 0.89% -
ROE 5.56% 2.93% 5.46% -0.92% -8.68% -1.20% 0.35% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 109.23 86.46 65.15 47.24 46.42 54.37 48.34 14.54%
EPS 7.67 3.25 4.53 -0.80 -9.17 -1.39 0.43 61.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.11 0.83 0.87 1.0565 1.1548 1.2405 1.79%
Adjusted Per Share Value based on latest NOSH - 53,124
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 45.48 36.03 27.12 19.69 19.31 21.39 18.96 15.69%
EPS 3.19 1.35 1.89 -0.33 -3.81 -0.55 0.17 62.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.4626 0.3455 0.3627 0.4394 0.4544 0.4867 2.80%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 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
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/06 24/06/05 23/06/04 27/06/03 28/06/02 27/07/01 30/06/00 -
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