[TALIWRK] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 91.95%

YoY- -10.63%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	84,252	377,112	271,574	177,951	88,874	375,060	277,130	-54.75%
YoY %	-77.66%	38.86%	52.61%	100.23%	-76.30%	35.34%	-	-
Horiz. %	30.40%	136.08%	98.00%	64.21%	32.07%	135.34%	100.00%	-
PBT	21,153	108,798	118,981	35,481	18,476	143,377	65,900	-53.08%
YoY %	-80.56%	-8.56%	235.34%	92.04%	-87.11%	117.57%	-	-
Horiz. %	32.10%	165.10%	180.55%	53.84%	28.04%	217.57%	100.00%	-
Tax	-3,682	-22,085	-16,457	-8,127	-4,366	-34,983	-13,664	-58.24%
YoY %	83.33%	-34.20%	-102.50%	-86.14%	87.52%	-156.02%	-	-
Horiz. %	26.95%	161.63%	120.44%	59.48%	31.95%	256.02%	100.00%	-
NP	17,471	86,713	102,524	27,354	14,110	108,394	52,236	-51.78%
YoY %	-79.85%	-15.42%	274.80%	93.86%	-86.98%	107.51%	-	-
Horiz. %	33.45%	166.00%	196.27%	52.37%	27.01%	207.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,905	76,451	94,997	22,362	11,650	99,214	44,701	-49.75%
YoY %	-79.20%	-19.52%	324.81%	91.95%	-88.26%	121.95%	-	-
Horiz. %	35.58%	171.03%	212.52%	50.03%	26.06%	221.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.41%	20.30%	13.83%	22.91%	23.63%	24.40%	20.73%	-
YoY %	-14.24%	46.78%	-39.63%	-3.05%	-3.16%	17.70%	-	-
Horiz. %	83.98%	97.93%	66.71%	110.52%	113.99%	117.70%	100.00%	-
Total Cost	66,781	290,399	169,050	150,597	74,764	266,666	224,894	-55.45%
YoY %	-77.00%	71.78%	12.25%	101.43%	-71.96%	18.57%	-	-
Horiz. %	29.69%	129.13%	75.17%	66.96%	33.24%	118.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,015,568	103,310,650	107,584,181	102,746,224	1,040,968	1,055,883	1,025,646	-0.65%
YoY %	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	2.95%	-	-
Horiz. %	99.02%	10,072.74%	10,489.41%	10,017.71%	101.49%	102.95%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	33,260	105,830	72,569	48,379	24,189	96,759	72,569	-40.52%
YoY %	-68.57%	45.83%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	45.83%	145.83%	100.00%	66.67%	33.33%	133.33%	100.00%	-
Div Payout %	209.12%	138.43%	76.39%	216.35%	207.64%	97.53%	162.34%	-
YoY %	51.07%	81.21%	-64.69%	4.19%	112.90%	-39.92%	-	-
Horiz. %	128.82%	85.27%	47.06%	133.27%	127.90%	60.08%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	1,015,568	103,310,650	107,584,181	102,746,224	1,040,968	1,055,883	1,025,646	-0.65%
YoY %	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	2.95%	-	-
Horiz. %	99.02%	10,072.74%	10,489.41%	10,017.71%	101.49%	102.95%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	40.52%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	20.74%	22.99%	37.75%	15.37%	15.88%	28.90%	18.85%	-
YoY %	-9.79%	-39.10%	145.61%	-3.21%	-45.05%	53.32%	-	-
Horiz. %	110.03%	121.96%	200.27%	81.54%	84.24%	153.32%	100.00%	-
ROE	1.57%	0.07%	0.09%	0.02%	1.12%	9.40%	4.36%	-
YoY %	2,142.86%	-22.22%	350.00%	-98.21%	-88.09%	115.60%	-	-
Horiz. %	36.01%	1.61%	2.06%	0.46%	25.69%	215.60%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	4.18	18.71	13.47	8.83	4.41	18.61	13.75	-54.75%
YoY %	-77.66%	38.90%	52.55%	100.23%	-76.30%	35.35%	-	-
Horiz. %	30.40%	136.07%	97.96%	64.22%	32.07%	135.35%	100.00%	-
EPS	0.79	3.79	4.71	1.11	0.58	4.92	2.22	-49.75%
YoY %	-79.16%	-19.53%	324.32%	91.38%	-88.21%	121.62%	-	-
Horiz. %	35.59%	170.72%	212.16%	50.00%	26.13%	221.62%	100.00%	-
DPS	1.65	5.25	3.60	2.40	1.20	4.80	3.60	-40.52%
YoY %	-68.57%	45.83%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	45.83%	145.83%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	0.5038	51.25	53.37	50.97	0.5164	0.5238	0.5088	-0.65%
YoY %	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	2.95%	-	-
Horiz. %	99.02%	10,072.72%	10,489.39%	10,017.69%	101.49%	102.95%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	4.18	18.71	13.47	8.83	4.41	18.61	13.75	-54.75%
YoY %	-77.66%	38.90%	52.55%	100.23%	-76.30%	35.35%	-	-
Horiz. %	30.40%	136.07%	97.96%	64.22%	32.07%	135.35%	100.00%	-
EPS	0.79	3.79	4.71	1.11	0.58	4.92	2.22	-49.75%
YoY %	-79.16%	-19.53%	324.32%	91.38%	-88.21%	121.62%	-	-
Horiz. %	35.59%	170.72%	212.16%	50.00%	26.13%	221.62%	100.00%	-
DPS	1.65	5.25	3.60	2.40	1.20	4.80	3.60	-40.52%
YoY %	-68.57%	45.83%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	45.83%	145.83%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	0.5038	51.25	53.37	50.97	0.5164	0.5238	0.5088	-0.65%
YoY %	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	2.95%	-	-
Horiz. %	99.02%	10,072.72%	10,489.39%	10,017.69%	101.49%	102.95%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.74	0.89	0.93	0.905	0.89	0.79	1.41	-
P/RPS	17.71	4.76	6.90	10.25	20.19	4.25	10.26	43.84%
YoY %	272.06%	-31.01%	-32.68%	-49.23%	375.06%	-58.58%	-	-
Horiz. %	172.61%	46.39%	67.25%	99.90%	196.78%	41.42%	100.00%	-
P/EPS	93.79	23.47	19.73	81.58	154.00	16.05	63.58	29.55%
YoY %	299.62%	18.96%	-75.82%	-47.03%	859.50%	-74.76%	-	-
Horiz. %	147.51%	36.91%	31.03%	128.31%	242.21%	25.24%	100.00%	-
EY	1.07	4.26	5.07	1.23	0.65	6.23	1.57	-22.53%
YoY %	-74.88%	-15.98%	312.20%	89.23%	-89.57%	296.82%	-	-
Horiz. %	68.15%	271.34%	322.93%	78.34%	41.40%	396.82%	100.00%	-
DY	2.23	5.90	3.87	2.65	1.35	6.08	2.55	-8.54%
YoY %	-62.20%	52.45%	46.04%	96.30%	-77.80%	138.43%	-	-
Horiz. %	87.45%	231.37%	151.76%	103.92%	52.94%	238.43%	100.00%	-
P/NAPS	1.47	0.02	0.02	0.02	1.72	1.51	2.77	-34.42%
YoY %	7,250.00%	0.00%	0.00%	-98.84%	13.91%	-45.49%	-	-
Horiz. %	53.07%	0.72%	0.72%	0.72%	62.09%	54.51%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	13/05/20	27/02/20	27/11/19	27/08/19	28/05/19	28/02/19	26/11/18	-
Price	0.83	0.835	0.89	0.90	0.975	0.855	0.84	-
P/RPS	19.86	4.46	6.61	10.20	22.11	4.60	6.11	119.27%
YoY %	345.29%	-32.53%	-35.20%	-53.87%	380.65%	-24.71%	-	-
Horiz. %	325.04%	73.00%	108.18%	166.94%	361.87%	75.29%	100.00%	-
P/EPS	105.20	22.02	18.89	81.13	168.71	17.37	37.88	97.45%
YoY %	377.75%	16.57%	-76.72%	-51.91%	871.27%	-54.14%	-	-
Horiz. %	277.72%	58.13%	49.87%	214.18%	445.38%	45.86%	100.00%	-
EY	0.95	4.54	5.30	1.23	0.59	5.76	2.64	-49.37%
YoY %	-79.07%	-14.34%	330.89%	108.47%	-89.76%	118.18%	-	-
Horiz. %	35.98%	171.97%	200.76%	46.59%	22.35%	218.18%	100.00%	-
DY	1.99	6.29	4.04	2.67	1.23	5.61	4.29	-40.04%
YoY %	-68.36%	55.69%	51.31%	117.07%	-78.07%	30.77%	-	-
Horiz. %	46.39%	146.62%	94.17%	62.24%	28.67%	130.77%	100.00%	-
P/NAPS	1.65	0.02	0.02	0.02	1.89	1.63	1.65	0.00%
YoY %	8,150.00%	0.00%	0.00%	-98.94%	15.95%	-1.21%	-	-
Horiz. %	100.00%	1.21%	1.21%	1.21%	114.55%	98.79%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos