[TSM] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -1009.35%
YoY- -474.45%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 34,024 34,560 30,571 30,936 26,295 25,095 28,706 12.00%
PBT 4,866 5,733 -1,360 1,366 2,272 1,964 -3,710 -
Tax -2,682 -3,330 -1,925 -2,553 -2,379 -2,389 -1,053 86.60%
NP 2,184 2,403 -3,285 -1,187 -107 -425 -4,763 -
-
NP to SH 2,184 2,403 -3,285 -1,187 -107 -425 -4,763 -
-
Tax Rate 55.12% 58.08% - 186.90% 104.71% 121.64% - -
Total Cost 31,840 32,157 33,856 32,123 26,402 25,520 33,469 -3.27%
-
Net Worth 46,118 44,028 41,327 45,042 46,544 46,218 46,212 -0.13%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 46,118 44,028 41,327 45,042 46,544 46,218 46,212 -0.13%
NOSH 53,009 53,046 52,983 52,991 53,499 53,124 52,513 0.62%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 6.42% 6.95% -10.75% -3.84% -0.41% -1.69% -16.59% -
ROE 4.74% 5.46% -7.95% -2.64% -0.23% -0.92% -10.31% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 64.18 65.15 57.70 58.38 49.15 47.24 54.66 11.30%
EPS 4.12 4.53 -6.20 -2.24 -0.20 -0.80 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.78 0.85 0.87 0.87 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 52,991
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 26.70 27.12 23.99 24.28 20.63 19.69 22.53 11.99%
EPS 1.71 1.89 -2.58 -0.93 -0.08 -0.33 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3619 0.3455 0.3243 0.3535 0.3652 0.3627 0.3626 -0.12%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 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
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 23/06/04 31/03/04 17/12/03 26/09/03 27/06/03 27/03/03 -
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