[TALIWRK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.84%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 40,610 173,111 128,393 85,848 44,369 158,917 114,186 -49.83%
PBT 11,901 42,867 54,515 28,846 23,214 51,046 36,756 -52.88%
Tax -3,539 -14,412 -11,079 -7,289 -3,398 -12,053 -9,615 -48.67%
NP 8,362 28,455 43,436 21,557 19,816 38,993 27,141 -54.41%
-
NP to SH 8,496 28,178 43,197 22,017 19,863 38,561 26,607 -53.31%
-
Tax Rate 29.74% 33.62% 20.32% 25.27% 14.64% 23.61% 26.16% -
Total Cost 32,248 144,656 84,957 64,291 24,553 119,924 87,045 -48.44%
-
Net Worth 494,735 429,921 426,559 377,209 391,792 375,551 363,792 22.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,911 - - - 22,605 7,537 -
Div Payout % - 20.98% - - - 58.62% 28.33% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 494,735 429,921 426,559 377,209 391,792 375,551 363,792 22.77%
NOSH 447,157 394,097 379,636 377,209 376,796 376,757 376,869 12.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.59% 16.44% 33.83% 25.11% 44.66% 24.54% 23.77% -
ROE 1.72% 6.55% 10.13% 5.84% 5.07% 10.27% 7.31% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.08 43.93 33.82 22.76 11.78 42.18 30.30 -55.25%
EPS 1.90 7.15 11.38 5.84 5.30 10.24 7.06 -58.34%
DPS 0.00 1.50 0.00 0.00 0.00 6.00 2.00 -
NAPS 1.1064 1.0909 1.1236 1.00 1.0398 0.9968 0.9653 9.53%
Adjusted Per Share Value based on latest NOSH - 365,434
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.01 8.59 6.37 4.26 2.20 7.88 5.66 -49.88%
EPS 0.42 1.40 2.14 1.09 0.99 1.91 1.32 -53.42%
DPS 0.00 0.29 0.00 0.00 0.00 1.12 0.37 -
NAPS 0.2454 0.2133 0.2116 0.1871 0.1944 0.1863 0.1805 22.74%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.27 1.27 1.32 1.53 1.42 1.66 1.60 -
P/RPS 13.98 2.89 3.90 6.72 12.06 3.94 5.28 91.50%
P/EPS 66.84 17.76 11.60 26.21 26.94 16.22 22.66 105.81%
EY 1.50 5.63 8.62 3.81 3.71 6.17 4.41 -51.30%
DY 0.00 1.18 0.00 0.00 0.00 3.61 1.25 -
P/NAPS 1.15 1.16 1.17 1.53 1.37 1.67 1.66 -21.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 25/11/10 23/08/10 19/05/10 24/02/10 30/11/09 -
Price 1.13 1.20 1.16 1.43 1.77 1.39 1.44 -
P/RPS 12.44 2.73 3.43 6.28 15.03 3.30 4.75 90.11%
P/EPS 59.47 16.78 10.19 24.50 33.58 13.58 20.40 104.20%
EY 1.68 5.96 9.81 4.08 2.98 7.36 4.90 -51.04%
DY 0.00 1.25 0.00 0.00 0.00 4.32 1.39 -
P/NAPS 1.02 1.10 1.03 1.43 1.70 1.39 1.49 -22.34%

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