[TALIWRK] QoQ 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- 66.16%
YoY- 135.85%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,144 42,545 41,479 44,369 44,731 39,165 38,269 9.96%
PBT -10,249 25,669 5,632 23,214 14,290 14,131 11,333 -
Tax -3,333 -3,790 -3,891 -3,398 -2,438 -3,759 -3,040 6.30%
NP -13,582 21,879 1,741 19,816 11,852 10,372 8,293 -
-
NP to SH -13,620 21,180 2,154 19,863 11,954 10,127 8,058 -
-
Tax Rate - 14.76% 69.09% 14.64% 17.06% 26.60% 26.82% -
Total Cost 57,726 20,666 39,738 24,553 32,879 28,793 29,976 54.60%
-
Net Worth 483,975 431,762 365,434 391,792 375,308 363,404 359,108 21.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,654 - - - 15,060 - 7,530 -7.89%
Div Payout % 0.00% - - - 125.99% - 93.46% -
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 483,975 431,762 365,434 391,792 375,308 363,404 359,108 21.94%
NOSH 443,648 384,267 365,434 376,796 376,513 376,468 376,542 11.52%
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 -30.77% 51.43% 4.20% 44.66% 26.50% 26.48% 21.67% -
ROE -2.81% 4.91% 0.59% 5.07% 3.19% 2.79% 2.24% -
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 9.95 11.07 11.35 11.78 11.88 10.40 10.16 -1.37%
EPS -3.07 5.51 0.57 5.30 3.17 2.69 2.14 -
DPS 1.50 0.00 0.00 0.00 4.00 0.00 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 2.19 2.11 2.06 2.20 2.22 1.94 1.90 9.90%
EPS -0.68 1.05 0.11 0.99 0.59 0.50 0.40 -
DPS 0.33 0.00 0.00 0.00 0.75 0.00 0.37 -7.32%
NAPS 0.2401 0.2142 0.1813 0.1944 0.1862 0.1803 0.1781 21.96%
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 12.76 11.92 13.48 12.06 13.97 15.38 17.02 -17.43%
P/EPS -41.37 23.95 259.57 26.94 52.28 59.48 80.84 -
EY -2.42 4.18 0.39 3.71 1.91 1.68 1.24 -
DY 1.18 0.00 0.00 0.00 2.41 0.00 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 12.06 10.48 12.60 15.03 11.70 13.84 16.63 -19.23%
P/EPS -39.09 21.05 242.61 33.58 43.78 53.53 78.97 -
EY -2.56 4.75 0.41 2.98 2.28 1.87 1.27 -
DY 1.25 0.00 0.00 0.00 2.88 0.00 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