[TALIWRK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 51.78%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 98,011 70,385 31,436 116,747 85,849 57,003 28,264 128.92%
PBT 41,775 25,510 12,437 38,399 26,094 16,324 8,894 180.20%
Tax -10,833 -7,084 -3,881 -11,678 -8,489 -5,415 -2,965 137.03%
NP 30,942 18,426 8,556 26,721 17,605 10,909 5,929 200.56%
-
NP to SH 30,942 18,426 8,556 26,721 17,605 10,909 5,929 200.56%
-
Tax Rate 25.93% 27.77% 31.21% 30.41% 32.53% 33.17% 33.34% -
Total Cost 67,069 51,959 22,880 90,026 68,244 46,094 22,335 108.00%
-
Net Worth 160,570 151,398 140,646 131,964 122,765 115,776 109,628 28.94%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,907 4,459 - - - - - -
Div Payout % 28.79% 24.20% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 160,570 151,398 140,646 131,964 122,765 115,776 109,628 28.94%
NOSH 117,204 117,363 117,205 117,197 117,366 117,301 116,254 0.54%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 31.57% 26.18% 27.22% 22.89% 20.51% 19.14% 20.98% -
ROE 19.27% 12.17% 6.08% 20.25% 14.34% 9.42% 5.41% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 83.62 59.97 26.82 99.62 73.15 48.60 24.31 127.69%
EPS 26.40 15.70 7.30 22.80 15.00 9.30 5.10 198.94%
DPS 7.60 3.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.29 1.20 1.126 1.046 0.987 0.943 28.24%
Adjusted Per Share Value based on latest NOSH - 116,871
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.86 3.49 1.56 5.79 4.26 2.83 1.40 129.09%
EPS 1.53 0.91 0.42 1.33 0.87 0.54 0.29 202.75%
DPS 0.44 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0751 0.0698 0.0655 0.0609 0.0574 0.0544 28.96%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.09 1.15 0.93 0.81 0.90 1.00 1.13 -
P/RPS 1.30 1.92 3.47 0.81 1.23 2.06 4.65 -57.21%
P/EPS 4.13 7.32 12.74 3.55 6.00 10.75 22.16 -67.33%
EY 24.22 13.65 7.85 28.15 16.67 9.30 4.51 206.35%
DY 6.97 3.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.78 0.72 0.86 1.01 1.20 -23.66%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 26/08/02 17/05/02 28/02/02 28/11/01 30/08/01 11/05/01 -
Price 1.10 1.10 1.22 0.90 1.05 1.00 1.10 -
P/RPS 1.32 1.83 4.55 0.90 1.44 2.06 4.52 -55.94%
P/EPS 4.17 7.01 16.71 3.95 7.00 10.75 21.57 -66.53%
EY 24.00 14.27 5.98 25.33 14.29 9.30 4.64 198.78%
DY 6.91 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 1.02 0.80 1.00 1.01 1.17 -22.36%

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