[TALIWRK] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 90.17%
YoY- 25.71%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 22,200 69,290 69,565 65,351 51,106 59,813 40,727 -33.14%
PBT 14,404 16,213 12,020 16,723 9,057 11,740 12,820 8.03%
Tax -587 -4,230 -3,405 -4,854 -3,088 -3,320 -3,535 -69.62%
NP 13,817 11,983 8,615 11,869 5,969 8,420 9,285 30.18%
-
NP to SH 13,400 11,873 8,568 11,916 6,266 8,703 9,300 27.42%
-
Tax Rate 4.08% 26.09% 28.33% 29.03% 34.10% 28.28% 27.57% -
Total Cost 8,383 57,307 60,950 53,482 45,137 51,393 31,442 -58.40%
-
Net Worth 351,448 338,474 333,212 330,903 328,983 319,919 316,237 7.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,233 - 11,273 - 24,388 - 11,204 6.00%
Div Payout % 91.29% - 131.58% - 389.22% - 120.48% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 351,448 338,474 333,212 330,903 328,983 319,919 316,237 7.25%
NOSH 376,404 376,920 375,789 375,899 375,209 373,519 373,493 0.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 62.24% 17.29% 12.38% 18.16% 11.68% 14.08% 22.80% -
ROE 3.81% 3.51% 2.57% 3.60% 1.90% 2.72% 2.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.90 18.38 18.51 17.39 13.62 16.01 10.90 -33.45%
EPS 3.56 3.15 2.28 3.17 1.67 2.33 2.49 26.77%
DPS 3.25 0.00 3.00 0.00 6.50 0.00 3.00 5.45%
NAPS 0.9337 0.898 0.8867 0.8803 0.8768 0.8565 0.8467 6.70%
Adjusted Per Share Value based on latest NOSH - 375,899
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.10 3.44 3.45 3.24 2.54 2.97 2.02 -33.19%
EPS 0.66 0.59 0.43 0.59 0.31 0.43 0.46 27.07%
DPS 0.61 0.00 0.56 0.00 1.21 0.00 0.56 5.83%
NAPS 0.1743 0.1679 0.1653 0.1642 0.1632 0.1587 0.1569 7.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.80 1.78 2.35 2.18 2.39 2.19 1.75 -
P/RPS 30.52 9.68 12.69 12.54 17.55 13.68 16.05 53.18%
P/EPS 50.56 56.51 103.07 68.77 143.11 93.99 70.28 -19.63%
EY 1.98 1.77 0.97 1.45 0.70 1.06 1.42 24.68%
DY 1.81 0.00 1.28 0.00 2.72 0.00 1.71 3.84%
P/NAPS 1.93 1.98 2.65 2.48 2.73 2.56 2.07 -4.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 29/08/08 28/05/08 28/02/08 20/11/07 29/08/07 -
Price 1.88 1.38 1.86 2.00 2.22 2.52 2.10 -
P/RPS 31.88 7.51 10.05 11.50 16.30 15.74 19.26 39.71%
P/EPS 52.81 43.81 81.58 63.09 132.93 108.15 84.34 -26.70%
EY 1.89 2.28 1.23 1.59 0.75 0.92 1.19 35.93%
DY 1.73 0.00 1.61 0.00 2.93 0.00 1.43 13.47%
P/NAPS 2.01 1.54 2.10 2.27 2.53 2.94 2.48 -13.01%

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