[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -48.49%
YoY- 135.85%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 173,111 128,393 85,848 44,369 158,917 114,186 75,021 74.35%
PBT 42,867 54,515 28,846 23,214 51,046 36,756 22,625 52.93%
Tax -14,412 -11,079 -7,289 -3,398 -12,053 -9,615 -5,856 81.98%
NP 28,455 43,436 21,557 19,816 38,993 27,141 16,769 42.12%
-
NP to SH 28,178 43,197 22,017 19,863 38,561 26,607 16,480 42.84%
-
Tax Rate 33.62% 20.32% 25.27% 14.64% 23.61% 26.16% 25.88% -
Total Cost 144,656 84,957 64,291 24,553 119,924 87,045 58,252 83.07%
-
Net Worth 429,921 426,559 377,209 391,792 375,551 363,792 358,835 12.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,911 - - - 22,605 7,537 7,525 -14.82%
Div Payout % 20.98% - - - 58.62% 28.33% 45.66% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 429,921 426,559 377,209 391,792 375,551 363,792 358,835 12.76%
NOSH 394,097 379,636 377,209 376,796 376,757 376,869 376,255 3.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.44% 33.83% 25.11% 44.66% 24.54% 23.77% 22.35% -
ROE 6.55% 10.13% 5.84% 5.07% 10.27% 7.31% 4.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.93 33.82 22.76 11.78 42.18 30.30 19.94 69.06%
EPS 7.15 11.38 5.84 5.30 10.24 7.06 4.38 38.51%
DPS 1.50 0.00 0.00 0.00 6.00 2.00 2.00 -17.40%
NAPS 1.0909 1.1236 1.00 1.0398 0.9968 0.9653 0.9537 9.34%
Adjusted Per Share Value based on latest NOSH - 376,796
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.59 6.37 4.26 2.20 7.88 5.66 3.72 74.43%
EPS 1.40 2.14 1.09 0.99 1.91 1.32 0.82 42.70%
DPS 0.29 0.00 0.00 0.00 1.12 0.37 0.37 -14.95%
NAPS 0.2133 0.2116 0.1871 0.1944 0.1863 0.1805 0.178 12.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.27 1.32 1.53 1.42 1.66 1.60 1.73 -
P/RPS 2.89 3.90 6.72 12.06 3.94 5.28 8.68 -51.86%
P/EPS 17.76 11.60 26.21 26.94 16.22 22.66 39.50 -41.22%
EY 5.63 8.62 3.81 3.71 6.17 4.41 2.53 70.19%
DY 1.18 0.00 0.00 0.00 3.61 1.25 1.16 1.14%
P/NAPS 1.16 1.17 1.53 1.37 1.67 1.66 1.81 -25.60%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 19/05/10 24/02/10 30/11/09 18/08/09 -
Price 1.20 1.16 1.43 1.77 1.39 1.44 1.69 -
P/RPS 2.73 3.43 6.28 15.03 3.30 4.75 8.48 -52.93%
P/EPS 16.78 10.19 24.50 33.58 13.58 20.40 38.58 -42.50%
EY 5.96 9.81 4.08 2.98 7.36 4.90 2.59 74.03%
DY 1.25 0.00 0.00 0.00 4.32 1.39 1.18 3.90%
P/NAPS 1.10 1.03 1.43 1.70 1.39 1.49 1.77 -27.11%

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