[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.79%
YoY- -92.38%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 283,428 302,412 258,548 172,384 162,440 177,476 147,008 11.55%
PBT 103,828 49,592 38,924 18,456 47,604 92,856 45,168 14.87%
Tax -38,520 -19,868 -13,872 -16,468 -14,156 -13,592 -11,264 22.73%
NP 65,308 29,724 25,052 1,988 33,448 79,264 33,904 11.54%
-
NP to SH 60,112 15,012 22,548 2,588 33,984 79,452 33,688 10.12%
-
Tax Rate 37.10% 40.06% 35.64% 89.23% 29.74% 14.64% 24.94% -
Total Cost 218,120 272,688 233,496 170,396 128,992 98,212 113,104 11.56%
-
Net Worth 873,720 604,494 575,760 495,903 494,735 391,792 354,363 16.22%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 34,948 - - - - - - -
Div Payout % 58.14% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 873,720 604,494 575,760 495,903 494,735 391,792 354,363 16.22%
NOSH 436,860 436,395 436,976 431,333 447,157 376,796 375,982 2.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.04% 9.83% 9.69% 1.15% 20.59% 44.66% 23.06% -
ROE 6.88% 2.48% 3.92% 0.52% 6.87% 20.28% 9.51% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 64.88 69.30 59.17 39.97 36.33 47.10 39.10 8.80%
EPS 5.52 3.44 5.16 0.60 7.60 21.20 8.96 -7.75%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.3852 1.3176 1.1497 1.1064 1.0398 0.9425 13.35%
Adjusted Per Share Value based on latest NOSH - 431,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.02 14.96 12.79 8.53 8.04 8.78 7.27 11.56%
EPS 2.97 0.74 1.12 0.13 1.68 3.93 1.67 10.06%
DPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4323 0.2991 0.2849 0.2454 0.2448 0.1939 0.1753 16.22%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.29 1.17 0.82 0.96 1.27 1.42 1.78 -
P/RPS 3.53 1.69 1.39 2.40 3.50 3.01 4.55 -4.14%
P/EPS 16.64 34.01 15.89 160.00 16.71 6.73 19.87 -2.91%
EY 6.01 2.94 6.29 0.63 5.98 14.85 5.03 3.00%
DY 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.84 0.62 0.84 1.15 1.37 1.89 -7.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 16/05/14 29/05/13 22/05/12 23/05/11 19/05/10 29/05/09 -
Price 2.23 1.17 0.90 0.82 1.13 1.77 1.70 -
P/RPS 3.44 1.69 1.52 2.05 3.11 3.76 4.35 -3.83%
P/EPS 16.21 34.01 17.44 136.67 14.87 8.39 18.97 -2.58%
EY 6.17 2.94 5.73 0.73 6.73 11.91 5.27 2.66%
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.84 0.68 0.71 1.02 1.70 1.80 -7.59%

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