[TALIWRK] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 556.09%
YoY- 303.74%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
Revenue 116,180 57,566 29,002 111,587 19,563 102,968 12,124 -2.26%
PBT 34,973 16,986 9,069 27,423 -5,860 26,578 -2,131 -
Tax -11,042 -5,287 -2,723 -696 5,860 0 2,131 -
NP 23,930 11,699 6,346 26,727 0 26,578 0 -100.00%
-
NP to SH 23,930 11,699 6,346 26,727 -5,860 26,578 -2,131 -
-
Tax Rate 31.57% 31.13% 30.03% 2.54% - 0.00% - -
Total Cost 92,249 45,867 22,656 84,860 19,563 76,389 12,124 -2.03%
-
Net Worth 109,854 17,722 17,714 14,468 0 0 -2,407 -
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
Net Worth 109,854 17,722 17,714 14,468 0 0 -2,407 -
NOSH 103,149 19,890 19,881 19,902 20,206 99,669 19,897 -1.65%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
NP Margin 20.60% 20.32% 21.88% 23.95% 0.00% 25.81% 0.00% -
ROE 21.78% 66.01% 35.82% 184.72% 0.00% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
RPS 112.63 289.42 145.88 560.68 96.81 103.31 60.93 -0.61%
EPS 23.20 11.80 6.40 26.90 -29.00 26.67 -10.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.065 0.891 0.891 0.727 0.00 0.00 -0.121 -
Adjusted Per Share Value based on latest NOSH - 19,772
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
RPS 5.76 2.86 1.44 5.54 0.97 5.11 0.60 -2.26%
EPS 1.19 0.58 0.31 1.33 -0.29 1.32 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0088 0.0088 0.0072 0.00 0.00 -0.0012 -
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.46 1.34 1.71 0.00 0.00 0.00 0.00 -
P/RPS 1.30 0.46 1.17 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.29 2.28 5.36 0.00 0.00 0.00 0.00 -100.00%
EY 15.89 43.89 18.67 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.50 1.92 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/11/99 30/09/99 30/06/99 CAGR
Date 23/11/00 28/08/00 04/07/00 28/04/00 30/11/99 - - -
Price 1.45 1.40 1.25 1.55 0.00 0.00 0.00 -
P/RPS 1.29 0.48 0.86 0.28 0.00 0.00 0.00 -100.00%
P/EPS 6.25 2.38 3.92 1.15 0.00 0.00 0.00 -100.00%
EY 16.00 42.01 25.54 86.64 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.57 1.40 2.13 0.00 0.00 0.00 -100.00%

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