[TALIWRK] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 104.55%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 114,006 113,056 116,609 116,180 57,566 29,002 111,587 -0.02%
PBT 32,648 35,576 33,304 34,973 16,986 9,069 27,423 -0.17%
Tax -10,830 -11,860 -10,673 -11,042 -5,287 -2,723 -696 -2.74%
NP 21,818 23,716 22,631 23,930 11,699 6,346 26,727 0.20%
-
NP to SH 21,818 23,716 22,631 23,930 11,699 6,346 26,727 0.20%
-
Tax Rate 33.17% 33.34% 32.05% 31.57% 31.13% 30.03% 2.54% -
Total Cost 92,188 89,340 93,978 92,249 45,867 22,656 84,860 -0.08%
-
Net Worth 115,776 109,628 95,320 109,854 17,722 17,714 14,468 -2.08%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 115,776 109,628 95,320 109,854 17,722 17,714 14,468 -2.08%
NOSH 117,301 116,254 106,980 103,149 19,890 19,881 19,902 -1.78%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 19.14% 20.98% 19.41% 20.60% 20.32% 21.88% 23.95% -
ROE 18.84% 21.63% 23.74% 21.78% 66.01% 35.82% 184.72% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 97.19 97.25 109.00 112.63 289.42 145.88 560.68 1.79%
EPS 18.60 20.40 21.20 23.20 11.80 6.40 26.90 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 0.943 0.891 1.065 0.891 0.891 0.727 -0.30%
Adjusted Per Share Value based on latest NOSH - 103,716
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 5.64 5.59 5.77 5.75 2.85 1.43 5.52 -0.02%
EPS 1.08 1.17 1.12 1.18 0.58 0.31 1.32 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0542 0.0472 0.0544 0.0088 0.0088 0.0072 -2.08%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.00 1.13 1.65 1.46 1.34 1.71 0.00 -
P/RPS 1.03 1.16 1.51 1.30 0.46 1.17 0.00 -100.00%
P/EPS 5.38 5.54 7.80 6.29 2.28 5.36 0.00 -100.00%
EY 18.60 18.05 12.82 15.89 43.89 18.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.85 1.37 1.50 1.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/08/01 11/05/01 28/02/01 23/11/00 28/08/00 04/07/00 28/04/00 -
Price 1.00 1.10 1.21 1.45 1.40 1.25 1.55 -
P/RPS 1.03 1.13 1.11 1.29 0.48 0.86 0.28 -1.31%
P/EPS 5.38 5.39 5.72 6.25 2.38 3.92 1.15 -1.55%
EY 18.60 18.55 17.48 16.00 42.01 25.54 86.64 1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 1.36 1.36 1.57 1.40 2.13 0.75%

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