[TALIWRK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.45%
YoY- -17.77%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 85,848 44,369 158,917 114,186 75,021 36,752 226,406 -47.70%
PBT 28,846 23,214 51,046 36,756 22,625 11,292 59,360 -38.27%
Tax -7,289 -3,398 -12,053 -9,615 -5,856 -2,816 -13,076 -32.34%
NP 21,557 19,816 38,993 27,141 16,769 8,476 46,284 -39.99%
-
NP to SH 22,017 19,863 38,561 26,607 16,480 8,422 45,757 -38.67%
-
Tax Rate 25.27% 14.64% 23.61% 26.16% 25.88% 24.94% 22.03% -
Total Cost 64,291 24,553 119,924 87,045 58,252 28,276 180,122 -49.77%
-
Net Worth 377,209 391,792 375,551 363,792 358,835 354,363 351,054 4.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 22,605 7,537 7,525 - 23,498 -
Div Payout % - - 58.62% 28.33% 45.66% - 51.36% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 377,209 391,792 375,551 363,792 358,835 354,363 351,054 4.92%
NOSH 377,209 376,796 376,757 376,869 376,255 375,982 375,981 0.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.11% 44.66% 24.54% 23.77% 22.35% 23.06% 20.44% -
ROE 5.84% 5.07% 10.27% 7.31% 4.59% 2.38% 13.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.76 11.78 42.18 30.30 19.94 9.77 60.22 -47.81%
EPS 5.84 5.30 10.24 7.06 4.38 2.24 12.17 -38.78%
DPS 0.00 0.00 6.00 2.00 2.00 0.00 6.25 -
NAPS 1.00 1.0398 0.9968 0.9653 0.9537 0.9425 0.9337 4.69%
Adjusted Per Share Value based on latest NOSH - 376,468
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.25 2.20 7.86 5.65 3.71 1.82 11.20 -47.67%
EPS 1.09 0.98 1.91 1.32 0.82 0.42 2.26 -38.58%
DPS 0.00 0.00 1.12 0.37 0.37 0.00 1.16 -
NAPS 0.1866 0.1939 0.1858 0.18 0.1775 0.1753 0.1737 4.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.53 1.42 1.66 1.60 1.73 1.78 1.80 -
P/RPS 6.72 12.06 3.94 5.28 8.68 18.21 2.99 71.83%
P/EPS 26.21 26.94 16.22 22.66 39.50 79.46 14.79 46.59%
EY 3.81 3.71 6.17 4.41 2.53 1.26 6.76 -31.84%
DY 0.00 0.00 3.61 1.25 1.16 0.00 3.47 -
P/NAPS 1.53 1.37 1.67 1.66 1.81 1.89 1.93 -14.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 19/05/10 24/02/10 30/11/09 18/08/09 29/05/09 24/02/09 -
Price 1.43 1.77 1.39 1.44 1.69 1.70 1.88 -
P/RPS 6.28 15.03 3.30 4.75 8.48 17.39 3.12 59.62%
P/EPS 24.50 33.58 13.58 20.40 38.58 75.89 15.45 36.10%
EY 4.08 2.98 7.36 4.90 2.59 1.32 6.47 -26.52%
DY 0.00 0.00 4.32 1.39 1.18 0.00 3.32 -
P/NAPS 1.43 1.70 1.39 1.49 1.77 1.80 2.01 -20.35%

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