[TALIWRK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -34.77%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 133,897 93,554 40,610 173,111 128,393 85,848 44,369 108.69%
PBT 45,873 33,768 11,901 42,867 54,515 28,846 23,214 57.40%
Tax -10,967 -7,831 -3,539 -14,412 -11,079 -7,289 -3,398 118.23%
NP 34,906 25,937 8,362 28,455 43,436 21,557 19,816 45.80%
-
NP to SH 34,554 25,711 8,496 28,178 43,197 22,017 19,863 44.59%
-
Tax Rate 23.91% 23.19% 29.74% 33.62% 20.32% 25.27% 14.64% -
Total Cost 98,991 67,617 32,248 144,656 84,957 64,291 24,553 153.10%
-
Net Worth 505,832 499,814 494,735 429,921 426,559 377,209 391,792 18.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 5,911 - - - -
Div Payout % - - - 20.98% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 505,832 499,814 494,735 429,921 426,559 377,209 391,792 18.54%
NOSH 436,287 436,519 447,157 394,097 379,636 377,209 376,796 10.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.07% 27.72% 20.59% 16.44% 33.83% 25.11% 44.66% -
ROE 6.83% 5.14% 1.72% 6.55% 10.13% 5.84% 5.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.69 21.43 9.08 43.93 33.82 22.76 11.78 89.22%
EPS 7.92 5.89 1.90 7.15 11.38 5.84 5.30 30.67%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1594 1.145 1.1064 1.0909 1.1236 1.00 1.0398 7.52%
Adjusted Per Share Value based on latest NOSH - 443,648
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.63 4.63 2.01 8.57 6.35 4.25 2.20 108.49%
EPS 1.71 1.27 0.42 1.39 2.14 1.09 0.98 44.88%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.2503 0.2473 0.2448 0.2127 0.2111 0.1866 0.1939 18.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.97 1.29 1.27 1.27 1.32 1.53 1.42 -
P/RPS 3.16 6.02 13.98 2.89 3.90 6.72 12.06 -59.01%
P/EPS 12.25 21.90 66.84 17.76 11.60 26.21 26.94 -40.83%
EY 8.16 4.57 1.50 5.63 8.62 3.81 3.71 69.04%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.84 1.13 1.15 1.16 1.17 1.53 1.37 -27.80%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 23/05/11 25/02/11 25/11/10 23/08/10 19/05/10 -
Price 0.95 1.17 1.13 1.20 1.16 1.43 1.77 -
P/RPS 3.10 5.46 12.44 2.73 3.43 6.28 15.03 -65.05%
P/EPS 11.99 19.86 59.47 16.78 10.19 24.50 33.58 -49.63%
EY 8.34 5.03 1.68 5.96 9.81 4.08 2.98 98.46%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.82 1.02 1.02 1.10 1.03 1.43 1.70 -38.46%

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