[TALIWRK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3158.11%
YoY- 22.45%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 73,297 81,800 78,700 61,703 52,994 41,479 38,269 11.43%
PBT 13,601 17,799 13,770 26,177 21,867 5,632 11,333 3.08%
Tax -4,106 -5,140 -4,049 -5,299 -4,292 -3,891 -3,040 5.13%
NP 9,495 12,659 9,721 20,878 17,575 1,741 8,293 2.28%
-
NP to SH 9,494 12,691 9,600 21,080 17,215 2,154 8,058 2.76%
-
Tax Rate 30.19% 28.88% 29.40% 20.24% 19.63% 69.09% 26.82% -
Total Cost 63,802 69,141 68,979 40,825 35,419 39,738 29,976 13.41%
-
Net Worth 875,023 610,214 589,963 527,829 500,283 365,434 359,108 15.99%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 7,530 -
Div Payout % - - - - - - 93.46% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 875,023 610,214 589,963 527,829 500,283 365,434 359,108 15.99%
NOSH 437,511 436,116 436,363 436,438 436,928 365,434 376,542 2.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.95% 15.48% 12.35% 33.84% 33.16% 4.20% 21.67% -
ROE 1.09% 2.08% 1.63% 3.99% 3.44% 0.59% 2.24% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.75 18.76 18.04 14.14 12.13 11.35 10.16 8.68%
EPS 0.87 2.91 2.20 4.83 3.94 0.57 2.14 -13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.00 1.3992 1.352 1.2094 1.145 1.00 0.9537 13.13%
Adjusted Per Share Value based on latest NOSH - 436,438
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.64 4.06 3.90 3.06 2.63 2.06 1.90 11.43%
EPS 0.47 0.63 0.48 1.05 0.85 0.11 0.40 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.4341 0.3027 0.2927 0.2618 0.2482 0.1813 0.1781 16.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.93 1.15 0.87 0.78 1.29 1.53 1.73 -
P/RPS 17.49 6.13 4.82 5.52 10.64 13.48 17.02 0.45%
P/EPS 135.02 39.52 39.55 16.15 32.74 259.57 80.84 8.92%
EY 0.74 2.53 2.53 6.19 3.05 0.39 1.24 -8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 1.47 0.82 0.64 0.64 1.13 1.53 1.81 -3.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 -
Price 3.48 1.19 0.96 0.83 1.17 1.43 1.69 -
P/RPS 20.77 6.34 5.32 5.87 9.65 12.60 16.63 3.77%
P/EPS 160.37 40.89 43.64 17.18 29.70 242.61 78.97 12.52%
EY 0.62 2.45 2.29 5.82 3.37 0.41 1.27 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 1.74 0.85 0.71 0.69 1.02 1.43 1.77 -0.28%

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