[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
11-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -73.8%
YoY- -6.57%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 116,747 85,849 57,003 28,264 116,609 87,135 57,566 60.01%
PBT 38,399 26,094 16,324 8,894 33,304 26,230 16,986 71.99%
Tax -11,678 -8,489 -5,415 -2,965 -10,673 -8,282 -5,287 69.36%
NP 26,721 17,605 10,909 5,929 22,631 17,948 11,699 73.17%
-
NP to SH 26,721 17,605 10,909 5,929 22,631 17,948 11,699 73.17%
-
Tax Rate 30.41% 32.53% 33.17% 33.34% 32.05% 31.57% 31.13% -
Total Cost 90,026 68,244 46,094 22,335 93,978 69,187 45,867 56.57%
-
Net Worth 131,964 122,765 115,776 109,628 95,320 109,854 17,722 279.93%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 131,964 122,765 115,776 109,628 95,320 109,854 17,722 279.93%
NOSH 117,197 117,366 117,301 116,254 106,980 103,149 19,890 225.17%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 22.89% 20.51% 19.14% 20.98% 19.41% 20.60% 20.32% -
ROE 20.25% 14.34% 9.42% 5.41% 23.74% 16.34% 66.01% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 99.62 73.15 48.60 24.31 109.00 84.47 289.42 -50.78%
EPS 22.80 15.00 9.30 5.10 21.20 17.40 11.80 54.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.126 1.046 0.987 0.943 0.891 1.065 0.891 16.83%
Adjusted Per Share Value based on latest NOSH - 116,254
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 5.79 4.26 2.83 1.40 5.78 4.32 2.86 59.82%
EPS 1.33 0.87 0.54 0.29 1.12 0.89 0.58 73.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0609 0.0574 0.0544 0.0473 0.0545 0.0088 279.82%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.81 0.90 1.00 1.13 1.65 1.46 1.34 -
P/RPS 0.81 1.23 2.06 4.65 1.51 1.73 0.46 45.67%
P/EPS 3.55 6.00 10.75 22.16 7.80 8.39 2.28 34.22%
EY 28.15 16.67 9.30 4.51 12.82 11.92 43.89 -25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 1.01 1.20 1.85 1.37 1.50 -38.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 28/11/01 30/08/01 11/05/01 28/02/01 23/11/00 28/08/00 -
Price 0.90 1.05 1.00 1.10 1.21 1.45 1.40 -
P/RPS 0.90 1.44 2.06 4.52 1.11 1.72 0.48 51.88%
P/EPS 3.95 7.00 10.75 21.57 5.72 8.33 2.38 40.04%
EY 25.33 14.29 9.30 4.64 17.48 12.00 42.01 -28.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.01 1.17 1.36 1.36 1.57 -36.12%

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