[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.45%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 142,902 107,489 72,989 38,435 196,135 154,156 107,098 21.13%
PBT 50,254 39,280 27,567 15,092 57,790 41,333 28,435 46.02%
Tax -14,673 -11,152 -7,725 -4,273 -13,734 -11,565 -8,014 49.49%
NP 35,581 28,128 19,842 10,819 44,056 29,768 20,421 44.65%
-
NP to SH 35,656 28,184 19,866 10,819 44,069 29,665 20,378 45.05%
-
Tax Rate 29.20% 28.39% 28.02% 28.31% 23.77% 27.98% 28.18% -
Total Cost 107,321 79,361 53,147 27,616 152,079 124,388 86,677 15.26%
-
Net Worth 306,613 300,750 0 280,377 274,729 221,959 177,894 43.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 36,514 14,494 14,311 - 28,188 10,569 5,336 259.17%
Div Payout % 102.41% 51.43% 72.04% - 63.96% 35.63% 26.19% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 306,613 300,750 0 280,377 274,729 221,959 177,894 43.61%
NOSH 365,146 362,350 357,797 352,410 352,353 352,315 176,100 62.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 24.90% 26.17% 27.18% 28.15% 22.46% 19.31% 19.07% -
ROE 11.63% 9.37% 0.00% 3.86% 16.04% 13.37% 11.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.14 29.66 20.40 10.91 55.66 43.76 60.20 -24.89%
EPS 9.77 7.78 5.55 3.07 12.51 8.42 5.79 41.60%
DPS 10.00 4.00 4.00 0.00 8.00 3.00 3.00 122.65%
NAPS 0.8397 0.83 0.00 0.7956 0.7797 0.63 1.00 -10.96%
Adjusted Per Share Value based on latest NOSH - 352,410
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.07 5.32 3.61 1.90 9.70 7.63 5.30 21.11%
EPS 1.76 1.39 0.98 0.54 2.18 1.47 1.01 44.66%
DPS 1.81 0.72 0.71 0.00 1.39 0.52 0.26 263.30%
NAPS 0.1517 0.1488 0.00 0.1387 0.1359 0.1098 0.088 43.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.69 1.70 1.67 1.36 1.30 1.44 1.25 -
P/RPS 4.32 5.73 8.19 12.47 2.34 3.29 2.08 62.56%
P/EPS 17.31 21.86 30.08 44.30 10.39 17.10 10.91 35.91%
EY 5.78 4.58 3.32 2.26 9.62 5.85 9.16 -26.37%
DY 5.92 2.35 2.40 0.00 6.15 2.08 2.40 82.26%
P/NAPS 2.01 2.05 0.00 1.71 1.67 2.29 1.25 37.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 29/08/06 31/05/06 24/02/06 21/11/05 02/09/05 -
Price 1.80 1.68 1.74 1.38 1.32 1.37 1.30 -
P/RPS 4.60 5.66 8.53 12.65 2.37 3.13 2.16 65.29%
P/EPS 18.43 21.60 31.34 44.95 10.55 16.27 11.35 38.02%
EY 5.42 4.63 3.19 2.22 9.48 6.15 8.81 -27.60%
DY 5.56 2.38 2.30 0.00 6.06 2.19 2.31 79.31%
P/NAPS 2.14 2.02 0.00 1.73 1.69 2.17 1.30 39.28%

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