[TALIWRK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.56%
YoY- 58.63%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 107,489 72,989 38,435 196,135 154,156 107,098 48,108 70.82%
PBT 39,280 27,567 15,092 57,790 41,333 28,435 14,262 96.36%
Tax -11,152 -7,725 -4,273 -13,734 -11,565 -8,014 -3,990 98.29%
NP 28,128 19,842 10,819 44,056 29,768 20,421 10,272 95.60%
-
NP to SH 28,184 19,866 10,819 44,069 29,665 20,378 10,281 95.75%
-
Tax Rate 28.39% 28.02% 28.31% 23.77% 27.98% 28.18% 27.98% -
Total Cost 79,361 53,147 27,616 152,079 124,388 86,677 37,836 63.78%
-
Net Worth 300,750 0 280,377 274,729 221,959 177,894 216,255 24.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 14,494 14,311 - 28,188 10,569 5,336 - -
Div Payout % 51.43% 72.04% - 63.96% 35.63% 26.19% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 300,750 0 280,377 274,729 221,959 177,894 216,255 24.56%
NOSH 362,350 357,797 352,410 352,353 352,315 176,100 177,258 61.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.17% 27.18% 28.15% 22.46% 19.31% 19.07% 21.35% -
ROE 9.37% 0.00% 3.86% 16.04% 13.37% 11.46% 4.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.66 20.40 10.91 55.66 43.76 60.20 27.14 6.09%
EPS 7.78 5.55 3.07 12.51 8.42 5.79 5.80 21.60%
DPS 4.00 4.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 0.83 0.00 0.7956 0.7797 0.63 1.00 1.22 -22.62%
Adjusted Per Share Value based on latest NOSH - 352,431
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.32 3.61 1.90 9.70 7.63 5.30 2.38 70.87%
EPS 1.39 0.98 0.54 2.18 1.47 1.01 0.51 94.99%
DPS 0.72 0.71 0.00 1.39 0.52 0.26 0.00 -
NAPS 0.1488 0.00 0.1387 0.1359 0.1098 0.088 0.107 24.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.70 1.67 1.36 1.30 1.44 1.25 1.38 -
P/RPS 5.73 8.19 12.47 2.34 3.29 2.08 5.08 8.34%
P/EPS 21.86 30.08 44.30 10.39 17.10 10.91 23.79 -5.47%
EY 4.58 3.32 2.26 9.62 5.85 9.16 4.20 5.93%
DY 2.35 2.40 0.00 6.15 2.08 2.40 0.00 -
P/NAPS 2.05 0.00 1.71 1.67 2.29 1.25 1.13 48.69%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 31/05/06 24/02/06 21/11/05 02/09/05 26/05/05 -
Price 1.68 1.74 1.38 1.32 1.37 1.30 1.29 -
P/RPS 5.66 8.53 12.65 2.37 3.13 2.16 4.75 12.38%
P/EPS 21.60 31.34 44.95 10.55 16.27 11.35 22.24 -1.92%
EY 4.63 3.19 2.22 9.48 6.15 8.81 4.50 1.91%
DY 2.38 2.30 0.00 6.06 2.19 2.31 0.00 -
P/NAPS 2.02 0.00 1.73 1.69 2.17 1.30 1.06 53.64%

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