[TALIWRK] QoQ Cumulative 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- 83.99%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 31,436 116,747 85,849 57,003 28,264 116,609 87,135 -49.35%
PBT 12,437 38,399 26,094 16,324 8,894 33,304 26,230 -39.22%
Tax -3,881 -11,678 -8,489 -5,415 -2,965 -10,673 -8,282 -39.69%
NP 8,556 26,721 17,605 10,909 5,929 22,631 17,948 -39.00%
-
NP to SH 8,556 26,721 17,605 10,909 5,929 22,631 17,948 -39.00%
-
Tax Rate 31.21% 30.41% 32.53% 33.17% 33.34% 32.05% 31.57% -
Total Cost 22,880 90,026 68,244 46,094 22,335 93,978 69,187 -52.21%
-
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 6.08% 20.25% 14.34% 9.42% 5.41% 23.74% 16.34% -
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 26.82 99.62 73.15 48.60 24.31 109.00 84.47 -53.49%
EPS 7.30 22.80 15.00 9.30 5.10 21.20 17.40 -43.98%
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 1.56 5.78 4.25 2.82 1.40 5.77 4.31 -49.24%
EPS 0.42 1.32 0.87 0.54 0.29 1.12 0.89 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0653 0.0607 0.0573 0.0542 0.0472 0.0544 17.87%
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 3.47 0.81 1.23 2.06 4.65 1.51 1.73 59.11%
P/EPS 12.74 3.55 6.00 10.75 22.16 7.80 8.39 32.14%
EY 7.85 28.15 16.67 9.30 4.51 12.82 11.92 -24.32%
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 4.55 0.90 1.44 2.06 4.52 1.11 1.72 91.38%
P/EPS 16.71 3.95 7.00 10.75 21.57 5.72 8.33 59.12%
EY 5.98 25.33 14.29 9.30 4.64 17.48 12.00 -37.17%
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