[TALIWRK] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -5.43%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 114,465 114,006 113,056 116,609 116,180 57,566 29,002 149.53%
PBT 34,792 32,648 35,576 33,304 34,973 16,986 9,069 144.86%
Tax -11,318 -10,830 -11,860 -10,673 -11,042 -5,287 -2,723 158.28%
NP 23,473 21,818 23,716 22,631 23,930 11,699 6,346 138.98%
-
NP to SH 23,473 21,818 23,716 22,631 23,930 11,699 6,346 138.98%
-
Tax Rate 32.53% 33.17% 33.34% 32.05% 31.57% 31.13% 30.03% -
Total Cost 90,992 92,188 89,340 93,978 92,249 45,867 22,656 152.45%
-
Net Worth 122,765 115,776 109,628 95,320 109,854 17,722 17,714 263.07%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 122,765 115,776 109,628 95,320 109,854 17,722 17,714 263.07%
NOSH 117,366 117,301 116,254 106,980 103,149 19,890 19,881 226.28%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 20.51% 19.14% 20.98% 19.41% 20.60% 20.32% 21.88% -
ROE 19.12% 18.84% 21.63% 23.74% 21.78% 66.01% 35.82% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 97.53 97.19 97.25 109.00 112.63 289.42 145.88 -23.52%
EPS 20.00 18.60 20.40 21.20 23.20 11.80 6.40 113.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.046 0.987 0.943 0.891 1.065 0.891 0.891 11.27%
Adjusted Per Share Value based on latest NOSH - 106,023
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.66 5.64 5.59 5.77 5.75 2.85 1.43 150.00%
EPS 1.16 1.08 1.17 1.12 1.18 0.58 0.31 140.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0573 0.0542 0.0472 0.0544 0.0088 0.0088 261.93%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.90 1.00 1.13 1.65 1.46 1.34 1.71 -
P/RPS 0.92 1.03 1.16 1.51 1.30 0.46 1.17 -14.79%
P/EPS 4.50 5.38 5.54 7.80 6.29 2.28 5.36 -10.99%
EY 22.22 18.60 18.05 12.82 15.89 43.89 18.67 12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.20 1.85 1.37 1.50 1.92 -41.42%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 30/08/01 11/05/01 28/02/01 23/11/00 28/08/00 04/07/00 -
Price 1.05 1.00 1.10 1.21 1.45 1.40 1.25 -
P/RPS 1.08 1.03 1.13 1.11 1.29 0.48 0.86 16.38%
P/EPS 5.25 5.38 5.39 5.72 6.25 2.38 3.92 21.48%
EY 19.05 18.60 18.55 17.48 16.00 42.01 25.54 -17.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.17 1.36 1.36 1.57 1.40 -20.07%

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