[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -67.98%
YoY- 44.31%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 126,919 98,011 70,385 31,436 116,747 85,849 57,003 70.26%
PBT 53,397 41,775 25,510 12,437 38,399 26,094 16,324 119.88%
Tax -14,279 -10,833 -7,084 -3,881 -11,678 -8,489 -5,415 90.53%
NP 39,118 30,942 18,426 8,556 26,721 17,605 10,909 133.73%
-
NP to SH 39,118 30,942 18,426 8,556 26,721 17,605 10,909 133.73%
-
Tax Rate 26.74% 25.93% 27.77% 31.21% 30.41% 32.53% 33.17% -
Total Cost 87,801 67,069 51,959 22,880 90,026 68,244 46,094 53.48%
-
Net Worth 165,549 160,570 151,398 140,646 131,964 122,765 115,776 26.83%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,923 8,907 4,459 - - - - -
Div Payout % 22.81% 28.79% 24.20% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 165,549 160,570 151,398 140,646 131,964 122,765 115,776 26.83%
NOSH 117,410 117,204 117,363 117,205 117,197 117,366 117,301 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 30.82% 31.57% 26.18% 27.22% 22.89% 20.51% 19.14% -
ROE 23.63% 19.27% 12.17% 6.08% 20.25% 14.34% 9.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 108.10 83.62 59.97 26.82 99.62 73.15 48.60 70.14%
EPS 22.20 26.40 15.70 7.30 22.80 15.00 9.30 78.33%
DPS 7.60 7.60 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.29 1.20 1.126 1.046 0.987 26.76%
Adjusted Per Share Value based on latest NOSH - 117,205
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.28 4.85 3.48 1.56 5.78 4.25 2.82 70.28%
EPS 1.94 1.53 0.91 0.42 1.32 0.87 0.54 134.02%
DPS 0.44 0.44 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0794 0.0749 0.0696 0.0653 0.0607 0.0573 26.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.15 1.09 1.15 0.93 0.81 0.90 1.00 -
P/RPS 1.06 1.30 1.92 3.47 0.81 1.23 2.06 -35.70%
P/EPS 3.45 4.13 7.32 12.74 3.55 6.00 10.75 -53.02%
EY 28.97 24.22 13.65 7.85 28.15 16.67 9.30 112.85%
DY 6.61 6.97 3.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.89 0.78 0.72 0.86 1.01 -12.93%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 26/11/02 26/08/02 17/05/02 28/02/02 28/11/01 30/08/01 -
Price 1.19 1.10 1.10 1.22 0.90 1.05 1.00 -
P/RPS 1.10 1.32 1.83 4.55 0.90 1.44 2.06 -34.10%
P/EPS 3.57 4.17 7.01 16.71 3.95 7.00 10.75 -51.94%
EY 28.00 24.00 14.27 5.98 25.33 14.29 9.30 108.08%
DY 6.39 6.91 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.85 1.02 0.80 1.00 1.01 -11.53%

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