[TSM] YoY Quarter Result on 31-Jan-2005 [#4]

Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 24.02%
YoY- 287.52%
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 62,978 48,442 51,991 36,693 30,571 28,706 26,009 15.87%
PBT 12,049 4,137 5,497 8,647 -1,360 -3,710 1,410 42.96%
Tax -2,838 -591 -922 -2,487 -1,925 -1,053 -1,410 12.35%
NP 9,211 3,546 4,575 6,160 -3,285 -4,763 0 -
-
NP to SH 5,495 1,859 2,868 6,160 -3,285 -4,763 -285 -
-
Tax Rate 23.55% 14.29% 16.77% 28.76% - - 100.00% -
Total Cost 53,767 44,896 47,416 30,533 33,856 33,469 26,009 12.86%
-
Net Worth 53,139 53,128 69,446 57,253 41,327 46,212 57,380 -1.27%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 2,656 - - - - - - -
Div Payout % 48.35% - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 53,139 53,128 69,446 57,253 41,327 46,212 57,380 -1.27%
NOSH 53,139 53,128 53,012 53,012 52,983 52,513 50,000 1.01%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 14.63% 7.32% 8.80% 16.79% -10.75% -16.59% 0.00% -
ROE 10.34% 3.50% 4.13% 10.76% -7.95% -10.31% -0.50% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 118.51 91.18 98.07 69.22 57.70 54.66 52.02 14.70%
EPS 10.76 3.50 5.41 11.62 -6.20 -9.07 -0.57 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.31 1.08 0.78 0.88 1.1476 -2.26%
Adjusted Per Share Value based on latest NOSH - 53,012
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 49.42 38.01 40.80 28.79 23.99 22.53 20.41 15.87%
EPS 4.31 1.46 2.25 4.83 -2.58 -3.74 -0.22 -
DPS 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.417 0.4169 0.545 0.4493 0.3243 0.3626 0.4503 -1.27%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 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
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 30/03/07 31/03/06 31/03/05 31/03/04 27/03/03 28/03/02 -
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