[TALIWRK] YoY Cumulative 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- -98.2%
YoY- -92.38%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 70,857 75,603 64,637 43,096 40,610 44,369 36,752 11.55%
PBT 25,957 12,398 9,731 4,614 11,901 23,214 11,292 14.87%
Tax -9,630 -4,967 -3,468 -4,117 -3,539 -3,398 -2,816 22.73%
NP 16,327 7,431 6,263 497 8,362 19,816 8,476 11.54%
-
NP to SH 15,028 3,753 5,637 647 8,496 19,863 8,422 10.12%
-
Tax Rate 37.10% 40.06% 35.64% 89.23% 29.74% 14.64% 24.94% -
Total Cost 54,530 68,172 58,374 42,599 32,248 24,553 28,276 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 8,737 - - - - - - -
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 1.72% 0.62% 0.98% 0.13% 1.72% 5.07% 2.38% -
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 16.22 17.32 14.79 9.99 9.08 11.78 9.77 8.81%
EPS 1.38 0.86 1.29 0.15 1.90 5.30 2.24 -7.75%
DPS 2.00 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 3.52 3.75 3.21 2.14 2.01 2.20 1.82 11.61%
EPS 0.75 0.19 0.28 0.03 0.42 0.99 0.42 10.14%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4334 0.2999 0.2856 0.246 0.2454 0.1944 0.1758 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 14.12 6.75 5.54 9.61 13.98 12.06 18.21 -4.14%
P/EPS 66.57 136.05 63.57 640.00 66.84 26.94 79.46 -2.90%
EY 1.50 0.74 1.57 0.16 1.50 3.71 1.26 2.94%
DY 0.87 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 13.75 6.75 6.08 8.21 12.44 15.03 17.39 -3.83%
P/EPS 64.83 136.05 69.77 546.67 59.47 33.58 75.89 -2.58%
EY 1.54 0.74 1.43 0.18 1.68 2.98 1.32 2.60%
DY 0.90 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