[TALIWRK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 44.83%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 107,098 48,108 171,532 130,854 84,053 43,503 134,758 -14.21%
PBT 28,435 14,262 39,409 44,520 30,903 13,156 52,442 -33.53%
Tax -8,014 -3,990 -11,628 -13,100 -9,209 -3,852 -15,846 -36.54%
NP 20,421 10,272 27,781 31,420 21,694 9,304 36,596 -32.24%
-
NP to SH 20,378 10,281 27,781 31,420 21,694 9,304 36,596 -32.34%
-
Tax Rate 28.18% 27.98% 29.51% 29.42% 29.80% 29.28% 30.22% -
Total Cost 86,677 37,836 143,751 99,434 62,359 34,199 98,162 -7.96%
-
Net Worth 177,894 216,255 119,150 227,706 222,231 208,901 200,754 -7.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,336 - 9,218 7,943 7,936 7,899 6,691 -14.01%
Div Payout % 26.19% - 33.18% 25.28% 36.59% 84.91% 18.29% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 177,894 216,255 119,150 227,706 222,231 208,901 200,754 -7.75%
NOSH 176,100 177,258 175,583 176,516 176,373 175,547 176,100 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.07% 21.35% 16.20% 24.01% 25.81% 21.39% 27.16% -
ROE 11.46% 4.75% 23.32% 13.80% 9.76% 4.45% 18.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.20 27.14 97.69 74.13 47.66 24.78 76.52 -14.79%
EPS 5.79 5.80 7.89 17.80 12.30 5.30 20.80 -57.40%
DPS 3.00 0.00 5.25 4.50 4.50 4.50 3.80 -14.59%
NAPS 1.00 1.22 0.6786 1.29 1.26 1.19 1.14 -8.37%
Adjusted Per Share Value based on latest NOSH - 176,836
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.31 2.39 8.51 6.49 4.17 2.16 6.69 -14.28%
EPS 1.01 0.51 1.38 1.56 1.08 0.46 1.82 -32.49%
DPS 0.26 0.00 0.46 0.39 0.39 0.39 0.33 -14.70%
NAPS 0.0882 0.1073 0.0591 0.113 0.1102 0.1036 0.0996 -7.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.25 1.38 1.50 1.37 1.34 1.34 1.35 -
P/RPS 2.08 5.08 1.54 1.85 2.81 5.41 1.76 11.79%
P/EPS 10.91 23.79 9.48 7.70 10.89 25.28 6.50 41.27%
EY 9.16 4.20 10.55 12.99 9.18 3.96 15.39 -29.26%
DY 2.40 0.00 3.50 3.28 3.36 3.36 2.81 -9.98%
P/NAPS 1.25 1.13 2.21 1.06 1.06 1.13 1.18 3.92%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 02/09/05 26/05/05 24/02/05 25/11/04 27/08/04 27/05/04 26/02/04 -
Price 1.30 1.29 1.50 1.50 1.33 1.40 1.40 -
P/RPS 2.16 4.75 1.54 2.02 2.79 5.65 1.83 11.69%
P/EPS 11.35 22.24 9.48 8.43 10.81 26.42 6.74 41.58%
EY 8.81 4.50 10.55 11.87 9.25 3.79 14.84 -29.38%
DY 2.31 0.00 3.50 3.00 3.38 3.21 2.71 -10.10%
P/NAPS 1.30 1.06 2.21 1.16 1.06 1.18 1.23 3.76%

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