[TALIWRK] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.1%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 38,435 48,108 43,503 29,849 31,436 28,264 29,002 4.80%
PBT 15,092 14,262 13,156 14,014 12,437 8,894 9,069 8.85%
Tax -4,273 -3,990 -3,852 -4,031 -3,881 -2,965 -2,723 7.79%
NP 10,819 10,272 9,304 9,983 8,556 5,929 6,346 9.29%
-
NP to SH 10,819 10,281 9,304 9,983 8,556 5,929 6,346 9.29%
-
Tax Rate 28.31% 27.98% 29.28% 28.76% 31.21% 33.34% 30.03% -
Total Cost 27,616 37,836 34,199 19,866 22,880 22,335 22,656 3.35%
-
Net Worth 280,377 216,255 208,901 176,170 140,646 109,628 17,714 58.42%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 7,899 4,462 - - - -
Div Payout % - - 84.91% 44.71% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 280,377 216,255 208,901 176,170 140,646 109,628 17,714 58.42%
NOSH 352,410 177,258 175,547 117,447 117,205 116,254 19,881 61.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 28.15% 21.35% 21.39% 33.45% 27.22% 20.98% 21.88% -
ROE 3.86% 4.75% 4.45% 5.67% 6.08% 5.41% 35.82% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.91 27.14 24.78 25.41 26.82 24.31 145.88 -35.07%
EPS 3.07 5.80 5.30 8.50 7.30 5.10 6.40 -11.51%
DPS 0.00 0.00 4.50 3.80 0.00 0.00 0.00 -
NAPS 0.7956 1.22 1.19 1.50 1.20 0.943 0.891 -1.86%
Adjusted Per Share Value based on latest NOSH - 117,447
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1.91 2.39 2.16 1.48 1.56 1.40 1.44 4.81%
EPS 0.54 0.51 0.46 0.50 0.42 0.29 0.31 9.68%
DPS 0.00 0.00 0.39 0.22 0.00 0.00 0.00 -
NAPS 0.1391 0.1073 0.1036 0.0874 0.0698 0.0544 0.0088 58.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.36 1.38 1.34 1.14 0.93 1.13 1.71 -
P/RPS 12.47 5.08 5.41 4.49 3.47 4.65 1.17 48.32%
P/EPS 44.30 23.79 25.28 13.41 12.74 22.16 5.36 42.16%
EY 2.26 4.20 3.96 7.46 7.85 4.51 18.67 -29.65%
DY 0.00 0.00 3.36 3.33 0.00 0.00 0.00 -
P/NAPS 1.71 1.13 1.13 0.76 0.78 1.20 1.92 -1.91%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 27/05/04 22/05/03 17/05/02 11/05/01 04/07/00 -
Price 1.38 1.29 1.40 1.10 1.22 1.10 1.25 -
P/RPS 12.65 4.75 5.65 4.33 4.55 4.52 0.86 56.49%
P/EPS 44.95 22.24 26.42 12.94 16.71 21.57 3.92 50.13%
EY 2.22 4.50 3.79 7.73 5.98 4.64 25.54 -33.43%
DY 0.00 0.00 3.21 3.45 0.00 0.00 0.00 -
P/NAPS 1.73 1.06 1.18 0.73 1.02 1.17 1.40 3.58%

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