[TALIWRK] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -6.14%
YoY- 44.31%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 28,908 31,591 38,949 31,436 30,898 28,847 28,740 0.38%
PBT 11,622 16,262 13,073 12,437 12,305 9,770 7,429 34.65%
Tax -3,446 -3,748 -3,204 -3,881 -3,189 -3,075 -2,450 25.45%
NP 8,176 12,514 9,869 8,556 9,116 6,695 4,979 39.06%
-
NP to SH 8,176 12,514 9,869 8,556 9,116 6,695 4,979 39.06%
-
Tax Rate 29.65% 23.05% 24.51% 31.21% 25.92% 31.47% 32.98% -
Total Cost 20,732 19,077 29,080 22,880 21,782 22,152 23,761 -8.66%
-
Net Worth 118,166 160,225 151,559 140,646 131,597 122,859 117,006 0.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,490 4,444 4,464 - - - - -
Div Payout % 54.92% 35.51% 45.24% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 118,166 160,225 151,559 140,646 131,597 122,859 117,006 0.65%
NOSH 118,166 116,953 117,488 117,205 116,871 117,456 118,547 -0.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 28.28% 39.61% 25.34% 27.22% 29.50% 23.21% 17.32% -
ROE 6.92% 7.81% 6.51% 6.08% 6.93% 5.45% 4.26% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.46 27.01 33.15 26.82 26.44 24.56 24.24 0.60%
EPS 4.60 10.70 8.40 7.30 7.80 5.70 4.20 6.23%
DPS 3.80 3.80 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.37 1.29 1.20 1.126 1.046 0.987 0.87%
Adjusted Per Share Value based on latest NOSH - 117,205
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.43 1.57 1.93 1.56 1.53 1.43 1.43 0.00%
EPS 0.41 0.62 0.49 0.42 0.45 0.33 0.25 38.94%
DPS 0.22 0.22 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0795 0.0752 0.0698 0.0653 0.0609 0.058 0.68%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.15 1.09 1.15 0.93 0.81 0.90 1.00 -
P/RPS 4.70 4.04 3.47 3.47 3.06 3.66 4.12 9.15%
P/EPS 16.62 10.19 13.69 12.74 10.38 15.79 23.81 -21.25%
EY 6.02 9.82 7.30 7.85 9.63 6.33 4.20 27.04%
DY 3.30 3.49 3.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.80 0.89 0.78 0.72 0.86 1.01 9.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 26/11/02 26/08/02 17/05/02 28/02/02 28/11/01 30/08/01 -
Price 1.19 1.10 1.10 1.22 0.90 1.05 1.00 -
P/RPS 4.86 4.07 3.32 4.55 3.40 4.28 4.12 11.60%
P/EPS 17.20 10.28 13.10 16.71 11.54 18.42 23.81 -19.44%
EY 5.81 9.73 7.64 5.98 8.67 5.43 4.20 24.07%
DY 3.19 3.45 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.80 0.85 1.02 0.80 1.00 1.01 11.52%

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