[TALIWRK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 83.62%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 39,323 142,902 107,489 72,989 38,435 196,135 154,156 -59.81%
PBT 13,053 50,254 39,280 27,567 15,092 57,790 41,333 -53.65%
Tax -3,606 -14,673 -11,152 -7,725 -4,273 -13,734 -11,565 -54.05%
NP 9,447 35,581 28,128 19,842 10,819 44,056 29,768 -53.50%
-
NP to SH 9,479 35,656 28,184 19,866 10,819 44,069 29,665 -53.29%
-
Tax Rate 27.63% 29.20% 28.39% 28.02% 28.31% 23.77% 27.98% -
Total Cost 29,876 107,321 79,361 53,147 27,616 152,079 124,388 -61.39%
-
Net Worth 316,762 306,613 300,750 0 280,377 274,729 221,959 26.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 36,514 14,494 14,311 - 28,188 10,569 -
Div Payout % - 102.41% 51.43% 72.04% - 63.96% 35.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 316,762 306,613 300,750 0 280,377 274,729 221,959 26.78%
NOSH 373,188 365,146 362,350 357,797 352,410 352,353 352,315 3.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.02% 24.90% 26.17% 27.18% 28.15% 22.46% 19.31% -
ROE 2.99% 11.63% 9.37% 0.00% 3.86% 16.04% 13.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.54 39.14 29.66 20.40 10.91 55.66 43.76 -61.32%
EPS 2.54 9.77 7.78 5.55 3.07 12.51 8.42 -55.05%
DPS 0.00 10.00 4.00 4.00 0.00 8.00 3.00 -
NAPS 0.8488 0.8397 0.83 0.00 0.7956 0.7797 0.63 22.00%
Adjusted Per Share Value based on latest NOSH - 363,190
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.95 7.09 5.33 3.62 1.91 9.73 7.65 -59.83%
EPS 0.47 1.77 1.40 0.99 0.54 2.19 1.47 -53.27%
DPS 0.00 1.81 0.72 0.71 0.00 1.40 0.52 -
NAPS 0.1571 0.1521 0.1492 0.00 0.1391 0.1363 0.1101 26.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.65 1.69 1.70 1.67 1.36 1.30 1.44 -
P/RPS 15.66 4.32 5.73 8.19 12.47 2.34 3.29 183.23%
P/EPS 64.96 17.31 21.86 30.08 44.30 10.39 17.10 143.66%
EY 1.54 5.78 4.58 3.32 2.26 9.62 5.85 -58.95%
DY 0.00 5.92 2.35 2.40 0.00 6.15 2.08 -
P/NAPS 1.94 2.01 2.05 0.00 1.71 1.67 2.29 -10.47%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 27/11/06 29/08/06 31/05/06 24/02/06 21/11/05 -
Price 1.63 1.80 1.68 1.74 1.38 1.32 1.37 -
P/RPS 15.47 4.60 5.66 8.53 12.65 2.37 3.13 190.43%
P/EPS 64.17 18.43 21.60 31.34 44.95 10.55 16.27 149.83%
EY 1.56 5.42 4.63 3.19 2.22 9.48 6.15 -59.96%
DY 0.00 5.56 2.38 2.30 0.00 6.06 2.19 -
P/NAPS 1.92 2.14 2.02 0.00 1.73 1.69 2.17 -7.84%

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