MSI: October 2004 - October 2005 revenues (NT$m) | |||||
Month | Sales | M/M | Y/Y | YTD | Y/Y |
Oct-05 | 6,746 |
2.2% |
8.7% |
56,033 |
3.8% |
Sep-05 | 6,604 |
14.3% |
6.6% |
49,287 |
3.2% |
Aug-05 | 5,778 |
5% |
13.1% |
42,683 |
2.7% |
Jul-05 | 5,505 |
8.2% |
(0.8%) |
36,905 |
1.2% |
Jun-05 | 5,087 |
14.8% |
2.5% |
31,400 |
1.6% |
May-05 | 4,431 |
(10.3%) |
0.3% |
26,313 |
1.4% |
Apr-05 | 4,938 |
(25.5%) |
4.2% |
21,882 |
1.7% |
Mar-05 | 6,629 |
30.5% |
18.3% |
16,944 |
0.9% |
Feb-05 | 5,080 |
(3%) |
(9.5%) |
10,315 |
(7.8%) |
Jan-05 | 5,235 |
(11.8%) |
(6%) |
5,235 |
(6%) |
Dec-04 | 5,934 |
(2.9%) |
10% |
66,012 |
3.2% |
Nov-04 | 6,113 |
(1.5%) |
14.7% |
60,078 |
2.6% |
Oct-04 | 6,207 |
0.2% |
(4.3%) |
53,965 |
1.4% |
*Figures are not consolidated
Source: TSE, compiled by Digitimes, November 2005
MSI: 3Q 2004 - 3Q 2005 revenues (NT$m) | |||||
Quarter | Sales | Q/Q | Y/Y | YTD | Y/Y |
3Q-05 | 18,051 |
21.8% |
7.6% |
49,750 |
3.9% |
2Q-05 | 14,825 |
(12.2%) |
5.8% |
31,700 |
1.9% |
1Q-05 | 16,875 |
(5.5%) |
(1.3%) |
16,875 |
(1.3%) |
4Q-04 | 17,855 |
6.4% |
2.6% |
65,751 |
2.9% |
3Q-04 | 16,780 |
19.7% |
4.9% |
47,896 |
3.1% |
*Figures are not consolidated
Source: TSE, compiled by Digitimes, November 2005
MSI: 3Q 2004 - 3Q 2005 balance sheet (NT$k) | |||||
Item | 3Q-2005 | 2Q-2005 | 1Q-2005 | 4Q-2004 | 3Q-2004 |
Current assets |
26,752,921 |
24,161,482 |
24,652,407 |
27,128,090 |
25,726,098 |
Long-term investments |
8,423,787 |
7,880,802 |
8,081,187 |
8,197,993 |
8,833,220 |
Fixed assets (net) |
2,870,666 |
2,961,633 |
3,015,414 |
3,093,470 |
3,827,041 |
Intangible assets |
0 |
0 |
0 |
0 |
|
Other assets |
527,659 |
529,242 |
352,050 |
352,369 |
22,980 |
Assets |
38,575,033 |
35,533,159 |
36,101,058 |
38,771,922 |
38,409,339 |
Current liabilities |
17,206,786 |
16,248,508 |
16,455,288 |
19,639,563 |
14,896,618 |
Noncurrent interest-bearing liabilities |
1,500,000 |
0 |
0 |
0 |
3,654,368 |
Other liabilities |
155,131 |
155,391 |
150,989 |
135,815 |
126,039 |
Liabilities |
18,861,917 |
16,403,899 |
16,606,277 |
19,775,378 |
18,677,025 |
Stockholders' equity |
19,713,116 |
19,129,260 |
19,494,781 |
18,996,544 |
19,732,314 |
*Figures are not consolidated
Source: TSE, compiled by Digitimes, November 2005
MSI: 3Q 2004 - 3Q 2005 income statement (NT$k) | ||||||||||
Item | 3Q-2005 | 2Q-2005 | 1Q-2005 | 4Q-2004 | 3Q-2004 | |||||
NT$k | % of sales | NT$k | % of sales | NT$k | % of sales | NT$k | % of sales | NT$k | % of sales | |
Gross sales |
18,421,768 |
|
15,214,331 |
|
17,167,858 |
|
18,301,351 |
|
17,095,331 |
|
Operating revenue |
18,050,668 | 98% |
14,824,675 | 97.4% |
16,875,117 | 98.3% |
17,854,773 | 97.6% |
16,779,636 | 98.2% |
Gross profit (loss) from operations |
1,318,344 | 7.2% |
1,142,395 | 7.5% |
1,642,933 | 9.6% |
1,238,551 | 6.8% |
1,442,653 | 8.4% |
Operating expenses |
1,243,478 | 6.8% |
1,225,884 | 8.1% |
1,151,709 | 6.7% |
1,460,186 | 8% |
1,392,439 | 8.1% |
Operating income (loss) |
74,866 | 0.4% |
-83,489 | -0.5% |
491,224 | 2.9% |
-221,635 | -1.2% |
50,214 | 0.3% |
Non-operating revenues and gains |
120,899 | 0.7% |
110,211 | 0.7% |
205,951 | 1.2% |
-1,617 | 0% |
181,994 | 1.1% |
Non-operating expenses and losses |
-27,405 | -0.1% |
172,366 | 1.1% |
91,988 | 0.5% |
269,312 | 1.5% |
83,620 | 0.5% |
Income from continuing operations before income tax |
223,170 | 1.2% |
-145,644 | -1% |
605,187 | 3.5% |
-492,564 | -2.7% |
148,588 | 0.9% |
Net income (loss) |
218,206 | 1.2% |
-134,018 | -0.9% |
612,811 | 3.6% |
-342,768 | -1.9% |
194,027 | 1.1% |
Fully-diluted earnings per share (NT$) |
0.3 |
|
-0.2 |
|
0.8 |
|
-0.5 |
|
0.3 |
|
*Figures are not consolidated
Source: TSE, compiled by Digitimes, November 2005

MSI 14-inch notebook model to hit Taiwan market in December, priced at US$1,430
Photo: Company, Nov 24.