[TALIWRK] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -164.31%
YoY- -213.94%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 40,343 52,994 40,610 44,144 42,545 41,479 44,369 -6.13%
PBT 12,105 21,867 11,901 -10,249 25,669 5,632 23,214 -35.18%
Tax -3,136 -4,292 -3,539 -3,333 -3,790 -3,891 -3,398 -5.20%
NP 8,969 17,575 8,362 -13,582 21,879 1,741 19,816 -41.02%
-
NP to SH 8,843 17,215 8,496 -13,620 21,180 2,154 19,863 -41.66%
-
Tax Rate 25.91% 19.63% 29.74% - 14.76% 69.09% 14.64% -
Total Cost 31,374 35,419 32,248 57,726 20,666 39,738 24,553 17.73%
-
Net Worth 505,052 500,283 494,735 483,975 431,762 365,434 391,792 18.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 6,654 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 505,052 500,283 494,735 483,975 431,762 365,434 391,792 18.42%
NOSH 435,615 436,928 447,157 443,648 384,267 365,434 376,796 10.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.23% 33.16% 20.59% -30.77% 51.43% 4.20% 44.66% -
ROE 1.75% 3.44% 1.72% -2.81% 4.91% 0.59% 5.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.26 12.13 9.08 9.95 11.07 11.35 11.78 -14.81%
EPS 2.03 3.94 1.90 -3.07 5.51 0.57 5.30 -47.22%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1594 1.145 1.1064 1.0909 1.1236 1.00 1.0398 7.52%
Adjusted Per Share Value based on latest NOSH - 443,648
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.00 2.63 2.01 2.19 2.11 2.06 2.20 -6.15%
EPS 0.44 0.85 0.42 -0.68 1.05 0.11 0.99 -41.73%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.2505 0.2482 0.2454 0.2401 0.2142 0.1813 0.1944 18.39%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.97 1.29 1.27 1.27 1.32 1.53 1.42 -
P/RPS 10.47 10.64 13.98 12.76 11.92 13.48 12.06 -8.98%
P/EPS 47.78 32.74 66.84 -41.37 23.95 259.57 26.94 46.46%
EY 2.09 3.05 1.50 -2.42 4.18 0.39 3.71 -31.76%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.84 1.13 1.15 1.16 1.17 1.53 1.37 -27.80%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 23/05/11 25/02/11 25/11/10 23/08/10 19/05/10 -
Price 0.95 1.17 1.13 1.20 1.16 1.43 1.77 -
P/RPS 10.26 9.65 12.44 12.06 10.48 12.60 15.03 -22.45%
P/EPS 46.80 29.70 59.47 -39.09 21.05 242.61 33.58 24.74%
EY 2.14 3.37 1.68 -2.56 4.75 0.41 2.98 -19.79%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.82 1.02 1.02 1.10 1.03 1.43 1.70 -38.46%

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