[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.42%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 190,969 139,863 80,050 39,323 142,902 107,489 72,989 89.54%
PBT 46,670 37,613 25,873 13,053 50,254 39,280 27,567 41.91%
Tax -13,549 -10,461 -7,141 -3,606 -14,673 -11,152 -7,725 45.28%
NP 33,121 27,152 18,732 9,447 35,581 28,128 19,842 40.58%
-
NP to SH 33,748 27,482 18,779 9,479 35,656 28,184 19,866 42.23%
-
Tax Rate 29.03% 27.81% 27.60% 27.63% 29.20% 28.39% 28.02% -
Total Cost 157,848 112,711 61,318 29,876 107,321 79,361 53,147 106.21%
-
Net Worth 328,051 320,249 316,106 316,762 306,613 300,750 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,543 11,217 11,200 - 36,514 14,494 14,311 83.09%
Div Payout % 105.32% 40.82% 59.64% - 102.41% 51.43% 72.04% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 328,051 320,249 316,106 316,762 306,613 300,750 0 -
NOSH 374,146 373,904 373,339 373,188 365,146 362,350 357,797 3.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.34% 19.41% 23.40% 24.02% 24.90% 26.17% 27.18% -
ROE 10.29% 8.58% 5.94% 2.99% 11.63% 9.37% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 51.04 37.41 21.44 10.54 39.14 29.66 20.40 83.99%
EPS 9.02 7.35 5.03 2.54 9.77 7.78 5.55 38.10%
DPS 9.50 3.00 3.00 0.00 10.00 4.00 4.00 77.72%
NAPS 0.8768 0.8565 0.8467 0.8488 0.8397 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 373,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.45 6.92 3.96 1.95 7.07 5.32 3.61 89.60%
EPS 1.67 1.36 0.93 0.47 1.76 1.39 0.98 42.52%
DPS 1.76 0.56 0.55 0.00 1.81 0.72 0.71 82.85%
NAPS 0.1623 0.1585 0.1564 0.1567 0.1517 0.1488 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.39 2.19 1.75 1.65 1.69 1.70 1.67 -
P/RPS 4.68 5.85 8.16 15.66 4.32 5.73 8.19 -31.06%
P/EPS 26.50 29.80 34.79 64.96 17.31 21.86 30.08 -8.07%
EY 3.77 3.36 2.87 1.54 5.78 4.58 3.32 8.81%
DY 3.97 1.37 1.71 0.00 5.92 2.35 2.40 39.74%
P/NAPS 2.73 2.56 2.07 1.94 2.01 2.05 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 29/08/07 30/05/07 28/02/07 27/11/06 29/08/06 -
Price 2.22 2.52 2.10 1.63 1.80 1.68 1.74 -
P/RPS 4.35 6.74 9.79 15.47 4.60 5.66 8.53 -36.09%
P/EPS 24.61 34.29 41.75 64.17 18.43 21.60 31.34 -14.84%
EY 4.06 2.92 2.40 1.56 5.42 4.63 3.19 17.39%
DY 4.28 1.19 1.43 0.00 5.56 2.38 2.30 51.11%
P/NAPS 2.53 2.94 2.48 1.92 2.14 2.02 0.00 -

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