[TALIWRK] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -8.0%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 125,744 116,747 114,465 114,006 113,056 116,609 116,180 5.42%
PBT 49,748 38,399 34,792 32,648 35,576 33,304 34,973 26.50%
Tax -15,524 -11,678 -11,318 -10,830 -11,860 -10,673 -11,042 25.52%
NP 34,224 26,721 23,473 21,818 23,716 22,631 23,930 26.96%
-
NP to SH 34,224 26,721 23,473 21,818 23,716 22,631 23,930 26.96%
-
Tax Rate 31.21% 30.41% 32.53% 33.17% 33.34% 32.05% 31.57% -
Total Cost 91,520 90,026 90,992 92,188 89,340 93,978 92,249 -0.52%
-
Net Worth 140,646 131,964 122,765 115,776 109,628 95,320 109,854 17.92%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 140,646 131,964 122,765 115,776 109,628 95,320 109,854 17.92%
NOSH 117,205 117,197 117,366 117,301 116,254 106,980 103,149 8.89%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 27.22% 22.89% 20.51% 19.14% 20.98% 19.41% 20.60% -
ROE 24.33% 20.25% 19.12% 18.84% 21.63% 23.74% 21.78% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 107.29 99.62 97.53 97.19 97.25 109.00 112.63 -3.18%
EPS 29.20 22.80 20.00 18.60 20.40 21.20 23.20 16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.126 1.046 0.987 0.943 0.891 1.065 8.28%
Adjusted Per Share Value based on latest NOSH - 118,547
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.24 5.79 5.68 5.66 5.61 5.78 5.76 5.48%
EPS 1.70 1.33 1.16 1.08 1.18 1.12 1.19 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0655 0.0609 0.0574 0.0544 0.0473 0.0545 17.95%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.93 0.81 0.90 1.00 1.13 1.65 1.46 -
P/RPS 0.87 0.81 0.92 1.03 1.16 1.51 1.30 -23.50%
P/EPS 3.18 3.55 4.50 5.38 5.54 7.80 6.29 -36.56%
EY 31.40 28.15 22.22 18.60 18.05 12.82 15.89 57.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.86 1.01 1.20 1.85 1.37 -31.33%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 17/05/02 28/02/02 28/11/01 30/08/01 11/05/01 28/02/01 23/11/00 -
Price 1.22 0.90 1.05 1.00 1.10 1.21 1.45 -
P/RPS 1.14 0.90 1.08 1.03 1.13 1.11 1.29 -7.91%
P/EPS 4.18 3.95 5.25 5.38 5.39 5.72 6.25 -23.54%
EY 23.93 25.33 19.05 18.60 18.55 17.48 16.00 30.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.80 1.00 1.01 1.17 1.36 1.36 -17.46%

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