[TALIWRK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 57.96%
YoY- 17.74%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 75,021 36,752 226,406 204,206 134,916 65,351 190,969 -46.39%
PBT 22,625 11,292 59,360 44,956 28,743 16,723 46,670 -38.31%
Tax -5,856 -2,816 -13,076 -12,489 -8,259 -4,854 -13,549 -42.86%
NP 16,769 8,476 46,284 32,467 20,484 11,869 33,121 -36.50%
-
NP to SH 16,480 8,422 45,757 32,357 20,484 11,916 33,748 -38.01%
-
Tax Rate 25.88% 24.94% 22.03% 27.78% 28.73% 29.03% 29.03% -
Total Cost 58,252 28,276 180,122 171,739 114,432 53,482 157,848 -48.58%
-
Net Worth 358,835 354,363 351,054 337,474 333,269 330,903 328,051 6.16%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,525 - 23,498 11,274 11,275 - 35,543 -64.51%
Div Payout % 45.66% - 51.36% 34.84% 55.05% - 105.32% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 358,835 354,363 351,054 337,474 333,269 330,903 328,051 6.16%
NOSH 376,255 375,982 375,981 375,807 375,853 375,899 374,146 0.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.35% 23.06% 20.44% 15.90% 15.18% 18.16% 17.34% -
ROE 4.59% 2.38% 13.03% 9.59% 6.15% 3.60% 10.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.94 9.77 60.22 54.34 35.90 17.39 51.04 -46.58%
EPS 4.38 2.24 12.17 8.61 5.45 3.17 9.02 -38.24%
DPS 2.00 0.00 6.25 3.00 3.00 0.00 9.50 -64.64%
NAPS 0.9537 0.9425 0.9337 0.898 0.8867 0.8803 0.8768 5.77%
Adjusted Per Share Value based on latest NOSH - 376,920
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.71 1.82 11.20 10.10 6.68 3.23 9.45 -46.41%
EPS 0.82 0.42 2.26 1.60 1.01 0.59 1.67 -37.78%
DPS 0.37 0.00 1.16 0.56 0.56 0.00 1.76 -64.67%
NAPS 0.1775 0.1753 0.1737 0.167 0.1649 0.1637 0.1623 6.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.73 1.78 1.80 1.78 2.35 2.18 2.39 -
P/RPS 8.68 18.21 2.99 3.28 6.55 12.54 4.68 51.01%
P/EPS 39.50 79.46 14.79 20.67 43.12 68.77 26.50 30.51%
EY 2.53 1.26 6.76 4.84 2.32 1.45 3.77 -23.36%
DY 1.16 0.00 3.47 1.69 1.28 0.00 3.97 -55.99%
P/NAPS 1.81 1.89 1.93 1.98 2.65 2.48 2.73 -23.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 29/05/09 24/02/09 25/11/08 29/08/08 28/05/08 28/02/08 -
Price 1.69 1.70 1.88 1.38 1.86 2.00 2.22 -
P/RPS 8.48 17.39 3.12 2.54 5.18 11.50 4.35 56.11%
P/EPS 38.58 75.89 15.45 16.03 34.13 63.09 24.61 34.98%
EY 2.59 1.32 6.47 6.24 2.93 1.59 4.06 -25.91%
DY 1.18 0.00 3.32 2.17 1.61 0.00 4.28 -57.67%
P/NAPS 1.77 1.80 2.01 1.54 2.10 2.27 2.53 -21.20%

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