[TALIWRK] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 96.2%
YoY- 62.35%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 93,554 40,610 173,111 128,393 85,848 44,369 158,917 -29.82%
PBT 33,768 11,901 42,867 54,515 28,846 23,214 51,046 -24.13%
Tax -7,831 -3,539 -14,412 -11,079 -7,289 -3,398 -12,053 -25.04%
NP 25,937 8,362 28,455 43,436 21,557 19,816 38,993 -23.85%
-
NP to SH 25,711 8,496 28,178 43,197 22,017 19,863 38,561 -23.73%
-
Tax Rate 23.19% 29.74% 33.62% 20.32% 25.27% 14.64% 23.61% -
Total Cost 67,617 32,248 144,656 84,957 64,291 24,553 119,924 -31.82%
-
Net Worth 499,814 494,735 429,921 426,559 377,209 391,792 375,551 21.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 5,911 - - - 22,605 -
Div Payout % - - 20.98% - - - 58.62% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 499,814 494,735 429,921 426,559 377,209 391,792 375,551 21.05%
NOSH 436,519 447,157 394,097 379,636 377,209 376,796 376,757 10.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.72% 20.59% 16.44% 33.83% 25.11% 44.66% 24.54% -
ROE 5.14% 1.72% 6.55% 10.13% 5.84% 5.07% 10.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.43 9.08 43.93 33.82 22.76 11.78 42.18 -36.40%
EPS 5.89 1.90 7.15 11.38 5.84 5.30 10.24 -30.90%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 6.00 -
NAPS 1.145 1.1064 1.0909 1.1236 1.00 1.0398 0.9968 9.70%
Adjusted Per Share Value based on latest NOSH - 384,267
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.64 2.01 8.59 6.37 4.26 2.20 7.88 -29.81%
EPS 1.28 0.42 1.40 2.14 1.09 0.99 1.91 -23.47%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 1.12 -
NAPS 0.2479 0.2454 0.2133 0.2116 0.1871 0.1944 0.1863 21.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.29 1.27 1.27 1.32 1.53 1.42 1.66 -
P/RPS 6.02 13.98 2.89 3.90 6.72 12.06 3.94 32.76%
P/EPS 21.90 66.84 17.76 11.60 26.21 26.94 16.22 22.22%
EY 4.57 1.50 5.63 8.62 3.81 3.71 6.17 -18.18%
DY 0.00 0.00 1.18 0.00 0.00 0.00 3.61 -
P/NAPS 1.13 1.15 1.16 1.17 1.53 1.37 1.67 -22.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 25/02/11 25/11/10 23/08/10 19/05/10 24/02/10 -
Price 1.17 1.13 1.20 1.16 1.43 1.77 1.39 -
P/RPS 5.46 12.44 2.73 3.43 6.28 15.03 3.30 40.01%
P/EPS 19.86 59.47 16.78 10.19 24.50 33.58 13.58 28.93%
EY 5.03 1.68 5.96 9.81 4.08 2.98 7.36 -22.46%
DY 0.00 0.00 1.25 0.00 0.00 0.00 4.32 -
P/NAPS 1.02 1.02 1.10 1.03 1.43 1.70 1.39 -18.68%

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