[TALIWRK] QoQ Annualized 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- 1579.06%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 258,548 253,338 255,918 209,598 172,384 168,088 178,529 27.97%
PBT 38,924 61,046 62,113 61,582 18,456 48,413 61,164 -25.99%
Tax -13,872 -18,285 -18,689 -18,832 -16,468 -11,976 -14,622 -3.44%
NP 25,052 42,761 43,424 42,750 1,988 36,437 46,541 -33.80%
-
NP to SH 22,548 43,001 43,417 43,454 2,588 35,884 46,072 -37.86%
-
Tax Rate 35.64% 29.95% 30.09% 30.58% 89.23% 24.74% 23.91% -
Total Cost 233,496 210,577 212,494 166,848 170,396 131,651 131,988 46.22%
-
Net Worth 575,760 566,555 531,964 527,643 495,903 528,264 505,832 9.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,548 - - - 2,182 - -
Div Payout % - 15.23% - - - 6.08% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 575,760 566,555 531,964 527,643 495,903 528,264 505,832 9.00%
NOSH 436,976 436,584 436,501 436,285 431,333 436,509 436,287 0.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.69% 16.88% 16.97% 20.40% 1.15% 21.68% 26.07% -
ROE 3.92% 7.59% 8.16% 8.24% 0.52% 6.79% 9.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.17 58.03 58.63 48.04 39.97 38.51 40.92 27.84%
EPS 5.16 9.85 9.95 9.96 0.60 8.22 10.56 -37.93%
DPS 0.00 1.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.3176 1.2977 1.2187 1.2094 1.1497 1.2102 1.1594 8.89%
Adjusted Per Share Value based on latest NOSH - 436,438
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.79 12.53 12.66 10.37 8.53 8.32 8.83 27.98%
EPS 1.12 2.13 2.15 2.15 0.13 1.78 2.28 -37.71%
DPS 0.00 0.32 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.2849 0.2803 0.2632 0.2611 0.2454 0.2614 0.2503 9.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.82 0.81 0.82 0.78 0.96 1.00 0.97 -
P/RPS 1.39 1.40 1.40 1.62 2.40 2.60 2.37 -29.91%
P/EPS 15.89 8.22 8.24 7.83 160.00 12.16 9.19 44.01%
EY 6.29 12.16 12.13 12.77 0.63 8.22 10.89 -30.62%
DY 0.00 1.85 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.62 0.62 0.67 0.64 0.84 0.83 0.84 -18.31%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 23/11/12 28/08/12 22/05/12 27/02/12 23/11/11 -
Price 0.90 0.76 0.86 0.83 0.82 1.03 0.95 -
P/RPS 1.52 1.31 1.47 1.73 2.05 2.67 2.32 -24.54%
P/EPS 17.44 7.72 8.65 8.33 136.67 12.53 9.00 55.36%
EY 5.73 12.96 11.57 12.00 0.73 7.98 11.12 -35.70%
DY 0.00 1.97 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 0.68 0.59 0.71 0.69 0.71 0.85 0.82 -11.72%

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