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

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -1602.52%
YoY- -1571.23%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 51,991 36,693 30,571 28,706 26,009 22,559 23,930 13.79%
PBT 5,497 8,647 -1,360 -3,710 1,410 -4,125 1,647 22.22%
Tax -922 -2,487 -1,925 -1,053 -1,410 4,125 -1,433 -7.07%
NP 4,575 6,160 -3,285 -4,763 0 0 214 66.51%
-
NP to SH 2,868 6,160 -3,285 -4,763 -285 -3,772 214 54.05%
-
Tax Rate 16.77% 28.76% - - 100.00% - 87.01% -
Total Cost 47,416 30,533 33,856 33,469 26,009 22,559 23,716 12.22%
-
Net Worth 69,446 57,253 41,327 46,212 57,380 58,548 36,047 11.53%
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 69,446 57,253 41,327 46,212 57,380 58,548 36,047 11.53%
NOSH 53,012 53,012 52,983 52,513 50,000 50,092 23,777 14.28%
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 8.80% 16.79% -10.75% -16.59% 0.00% 0.00% 0.89% -
ROE 4.13% 10.76% -7.95% -10.31% -0.50% -6.44% 0.59% -
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 98.07 69.22 57.70 54.66 52.02 45.03 100.64 -0.42%
EPS 5.41 11.62 -6.20 -9.07 -0.57 -7.53 0.90 34.80%
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 1.1688 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 40.80 28.79 23.99 22.53 20.41 17.70 18.78 13.79%
EPS 2.25 4.83 -2.58 -3.74 -0.22 -2.96 0.17 53.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.4493 0.3243 0.3626 0.4503 0.4594 0.2829 11.53%
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