[TALIWRK] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 70.3%
YoY- -54.46%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 76,833 73,297 81,800 78,700 61,703 52,994 41,479 10.81%
PBT 21,718 13,601 17,799 13,770 26,177 21,867 5,632 25.19%
Tax 60,078 -4,106 -5,140 -4,049 -5,299 -4,292 -3,891 -
NP 81,796 9,495 12,659 9,721 20,878 17,575 1,741 89.84%
-
NP to SH 76,188 9,494 12,691 9,600 21,080 17,215 2,154 81.08%
-
Tax Rate -276.63% 30.19% 28.88% 29.40% 20.24% 19.63% 69.09% -
Total Cost -4,963 63,802 69,141 68,979 40,825 35,419 39,738 -
-
Net Worth 1,117,786 875,023 610,214 589,963 527,829 500,283 365,434 20.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 24,186 - - - - - - -
Div Payout % 31.75% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,117,786 875,023 610,214 589,963 527,829 500,283 365,434 20.46%
NOSH 1,209,333 437,511 436,116 436,363 436,438 436,928 365,434 22.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 106.46% 12.95% 15.48% 12.35% 33.84% 33.16% 4.20% -
ROE 6.82% 1.09% 2.08% 1.63% 3.99% 3.44% 0.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.35 16.75 18.76 18.04 14.14 12.13 11.35 -9.21%
EPS 6.30 0.87 2.91 2.20 4.83 3.94 0.57 49.19%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9243 2.00 1.3992 1.352 1.2094 1.145 1.00 -1.30%
Adjusted Per Share Value based on latest NOSH - 436,363
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.81 3.64 4.06 3.90 3.06 2.63 2.06 10.78%
EPS 3.78 0.47 0.63 0.48 1.05 0.85 0.11 80.21%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.4341 0.3027 0.2927 0.2618 0.2482 0.1813 20.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.42 2.93 1.15 0.87 0.78 1.29 1.53 -
P/RPS 22.35 17.49 6.13 4.82 5.52 10.64 13.48 8.78%
P/EPS 22.54 135.02 39.52 39.55 16.15 32.74 259.57 -33.43%
EY 4.44 0.74 2.53 2.53 6.19 3.05 0.39 49.93%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.47 0.82 0.64 0.64 1.13 1.53 0.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 -
Price 1.46 3.48 1.19 0.96 0.83 1.17 1.43 -
P/RPS 22.98 20.77 6.34 5.32 5.87 9.65 12.60 10.52%
P/EPS 23.17 160.37 40.89 43.64 17.18 29.70 242.61 -32.36%
EY 4.32 0.62 2.45 2.29 5.82 3.37 0.41 48.01%
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 0.85 0.71 0.69 1.02 1.43 1.67%

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