[TALIWRK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.8%
YoY- -5.35%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 204,206 134,916 65,351 190,969 139,863 80,050 39,323 198.98%
PBT 44,956 28,743 16,723 46,670 37,613 25,873 13,053 127.54%
Tax -12,489 -8,259 -4,854 -13,549 -10,461 -7,141 -3,606 128.39%
NP 32,467 20,484 11,869 33,121 27,152 18,732 9,447 127.22%
-
NP to SH 32,357 20,484 11,916 33,748 27,482 18,779 9,479 126.20%
-
Tax Rate 27.78% 28.73% 29.03% 29.03% 27.81% 27.60% 27.63% -
Total Cost 171,739 114,432 53,482 157,848 112,711 61,318 29,876 219.87%
-
Net Worth 337,474 333,269 330,903 328,051 320,249 316,106 316,762 4.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 11,274 11,275 - 35,543 11,217 11,200 - -
Div Payout % 34.84% 55.05% - 105.32% 40.82% 59.64% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 337,474 333,269 330,903 328,051 320,249 316,106 316,762 4.30%
NOSH 375,807 375,853 375,899 374,146 373,904 373,339 373,188 0.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.90% 15.18% 18.16% 17.34% 19.41% 23.40% 24.02% -
ROE 9.59% 6.15% 3.60% 10.29% 8.58% 5.94% 2.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.34 35.90 17.39 51.04 37.41 21.44 10.54 197.54%
EPS 8.61 5.45 3.17 9.02 7.35 5.03 2.54 125.15%
DPS 3.00 3.00 0.00 9.50 3.00 3.00 0.00 -
NAPS 0.898 0.8867 0.8803 0.8768 0.8565 0.8467 0.8488 3.81%
Adjusted Per Share Value based on latest NOSH - 375,209
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.13 6.69 3.24 9.47 6.94 3.97 1.95 199.05%
EPS 1.61 1.02 0.59 1.67 1.36 0.93 0.47 126.73%
DPS 0.56 0.56 0.00 1.76 0.56 0.56 0.00 -
NAPS 0.1674 0.1653 0.1642 0.1627 0.1589 0.1568 0.1571 4.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.78 2.35 2.18 2.39 2.19 1.75 1.65 -
P/RPS 3.28 6.55 12.54 4.68 5.85 8.16 15.66 -64.63%
P/EPS 20.67 43.12 68.77 26.50 29.80 34.79 64.96 -53.29%
EY 4.84 2.32 1.45 3.77 3.36 2.87 1.54 114.11%
DY 1.69 1.28 0.00 3.97 1.37 1.71 0.00 -
P/NAPS 1.98 2.65 2.48 2.73 2.56 2.07 1.94 1.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 28/05/08 28/02/08 20/11/07 29/08/07 30/05/07 -
Price 1.38 1.86 2.00 2.22 2.52 2.10 1.63 -
P/RPS 2.54 5.18 11.50 4.35 6.74 9.79 15.47 -69.91%
P/EPS 16.03 34.13 63.09 24.61 34.29 41.75 64.17 -60.23%
EY 6.24 2.93 1.59 4.06 2.92 2.40 1.56 151.34%
DY 2.17 1.61 0.00 4.28 1.19 1.43 0.00 -
P/NAPS 1.54 2.10 2.27 2.53 2.94 2.48 1.92 -13.63%

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