[TALIWRK] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -11.07%
YoY- 161.13%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 115,317 116,039 116,057 116,795 117,708 95,578 94,020 14.56%
PBT 33,170 32,615 33,104 33,279 33,703 20,756 17,726 51.79%
Tax -10,881 -10,801 -10,915 -10,673 -8,282 -1,558 1,006 -
NP 22,289 21,814 22,189 22,606 25,421 19,198 18,732 12.27%
-
NP to SH 22,289 21,814 22,189 22,606 25,421 15,469 15,003 30.16%
-
Tax Rate 32.80% 33.12% 32.97% 32.07% 24.57% 7.51% -5.68% -
Total Cost 93,028 94,225 93,868 94,189 92,287 76,380 75,288 15.13%
-
Net Worth 122,859 117,006 109,628 94,467 110,458 17,742 17,714 263.25%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 122,859 117,006 109,628 94,467 110,458 17,742 17,714 263.25%
NOSH 117,456 118,547 116,254 106,023 103,716 19,912 19,881 226.45%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 19.33% 18.80% 19.12% 19.36% 21.60% 20.09% 19.92% -
ROE 18.14% 18.64% 20.24% 23.93% 23.01% 87.19% 84.69% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 98.18 97.88 99.83 110.16 113.49 479.98 472.91 -64.90%
EPS 18.98 18.40 19.09 21.32 24.51 77.68 75.46 -60.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.046 0.987 0.943 0.891 1.065 0.891 0.891 11.27%
Adjusted Per Share Value based on latest NOSH - 106,023
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.72 5.76 5.76 5.79 5.84 4.74 4.66 14.62%
EPS 1.11 1.08 1.10 1.12 1.26 0.77 0.74 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.058 0.0544 0.0469 0.0548 0.0088 0.0088 262.72%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.90 1.00 1.13 1.65 1.46 1.34 1.71 -
P/RPS 0.92 1.02 1.13 1.50 1.29 0.28 0.36 86.81%
P/EPS 4.74 5.43 5.92 7.74 5.96 1.72 2.27 63.29%
EY 21.08 18.40 16.89 12.92 16.79 57.97 44.13 -38.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.20 1.85 1.37 1.50 1.92 -41.42%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 30/08/01 11/05/01 28/02/01 23/11/00 28/08/00 - -
Price 1.05 1.00 1.10 1.21 1.45 1.40 0.00 -
P/RPS 1.07 1.02 1.10 1.10 1.28 0.29 0.00 -
P/EPS 5.53 5.43 5.76 5.67 5.92 1.80 0.00 -
EY 18.07 18.40 17.35 17.62 16.90 55.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.17 1.36 1.36 1.57 0.00 -

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