[TALIWRK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 202.62%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 43,096 168,088 133,897 93,554 40,610 173,111 128,393 -51.66%
PBT 4,614 48,413 45,873 33,768 11,901 42,867 54,515 -80.69%
Tax -4,117 -11,976 -10,967 -7,831 -3,539 -14,412 -11,079 -48.28%
NP 497 36,437 34,906 25,937 8,362 28,455 43,436 -94.90%
-
NP to SH 647 35,884 34,554 25,711 8,496 28,178 43,197 -93.90%
-
Tax Rate 89.23% 24.74% 23.91% 23.19% 29.74% 33.62% 20.32% -
Total Cost 42,599 131,651 98,991 67,617 32,248 144,656 84,957 -36.85%
-
Net Worth 495,903 528,264 505,832 499,814 494,735 429,921 426,559 10.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,182 - - - 5,911 - -
Div Payout % - 6.08% - - - 20.98% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 495,903 528,264 505,832 499,814 494,735 429,921 426,559 10.55%
NOSH 431,333 436,509 436,287 436,519 447,157 394,097 379,636 8.87%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.15% 21.68% 26.07% 27.72% 20.59% 16.44% 33.83% -
ROE 0.13% 6.79% 6.83% 5.14% 1.72% 6.55% 10.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.99 38.51 30.69 21.43 9.08 43.93 33.82 -55.61%
EPS 0.15 8.22 7.92 5.89 1.90 7.15 11.38 -94.40%
DPS 0.00 0.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.1497 1.2102 1.1594 1.145 1.1064 1.0909 1.1236 1.54%
Adjusted Per Share Value based on latest NOSH - 436,928
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.13 8.32 6.63 4.63 2.01 8.57 6.35 -51.69%
EPS 0.03 1.78 1.71 1.27 0.42 1.39 2.14 -94.17%
DPS 0.00 0.11 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.2454 0.2614 0.2503 0.2473 0.2448 0.2127 0.2111 10.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.96 1.00 0.97 1.29 1.27 1.27 1.32 -
P/RPS 9.61 2.60 3.16 6.02 13.98 2.89 3.90 82.33%
P/EPS 640.00 12.16 12.25 21.90 66.84 17.76 11.60 1345.73%
EY 0.16 8.22 8.16 4.57 1.50 5.63 8.62 -92.97%
DY 0.00 0.50 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 0.84 0.83 0.84 1.13 1.15 1.16 1.17 -19.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 27/02/12 23/11/11 23/08/11 23/05/11 25/02/11 25/11/10 -
Price 0.82 1.03 0.95 1.17 1.13 1.20 1.16 -
P/RPS 8.21 2.67 3.10 5.46 12.44 2.73 3.43 78.84%
P/EPS 546.67 12.53 11.99 19.86 59.47 16.78 10.19 1318.99%
EY 0.18 7.98 8.34 5.03 1.68 5.96 9.81 -93.02%
DY 0.00 0.49 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 0.71 0.85 0.82 1.02 1.02 1.10 1.03 -21.94%

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