[TALIWRK] YoY Annualized 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- 106.04%
YoY- 135.85%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 258,548 172,384 162,440 177,476 147,008 261,404 157,292 8.62%
PBT 38,924 18,456 47,604 92,856 45,168 66,892 52,212 -4.77%
Tax -13,872 -16,468 -14,156 -13,592 -11,264 -19,416 -14,424 -0.64%
NP 25,052 1,988 33,448 79,264 33,904 47,476 37,788 -6.61%
-
NP to SH 22,548 2,588 33,984 79,452 33,688 47,664 37,916 -8.29%
-
Tax Rate 35.64% 89.23% 29.74% 14.64% 24.94% 29.03% 27.63% -
Total Cost 233,496 170,396 128,992 98,212 113,104 213,928 119,504 11.79%
-
Net Worth 575,760 495,903 494,735 391,792 354,363 330,903 316,762 10.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 575,760 495,903 494,735 391,792 354,363 330,903 316,762 10.46%
NOSH 436,976 431,333 447,157 376,796 375,982 375,899 373,188 2.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.69% 1.15% 20.59% 44.66% 23.06% 18.16% 24.02% -
ROE 3.92% 0.52% 6.87% 20.28% 9.51% 14.40% 11.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.17 39.97 36.33 47.10 39.10 69.54 42.15 5.81%
EPS 5.16 0.60 7.60 21.20 8.96 12.68 10.16 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3176 1.1497 1.1064 1.0398 0.9425 0.8803 0.8488 7.59%
Adjusted Per Share Value based on latest NOSH - 376,796
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.79 8.53 8.04 8.78 7.27 12.93 7.78 8.62%
EPS 1.12 0.13 1.68 3.93 1.67 2.36 1.88 -8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.2454 0.2448 0.1939 0.1753 0.1637 0.1567 10.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.82 0.96 1.27 1.42 1.78 2.18 1.65 -
P/RPS 1.39 2.40 3.50 3.01 4.55 3.13 3.91 -15.82%
P/EPS 15.89 160.00 16.71 6.73 19.87 17.19 16.24 -0.36%
EY 6.29 0.63 5.98 14.85 5.03 5.82 6.16 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.84 1.15 1.37 1.89 2.48 1.94 -17.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 22/05/12 23/05/11 19/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.90 0.82 1.13 1.77 1.70 2.00 1.63 -
P/RPS 1.52 2.05 3.11 3.76 4.35 2.88 3.87 -14.41%
P/EPS 17.44 136.67 14.87 8.39 18.97 15.77 16.04 1.40%
EY 5.73 0.73 6.73 11.91 5.27 6.34 6.23 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 1.02 1.70 1.80 2.27 1.92 -15.87%

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