[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -64.69%
YoY- 25.71%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 226,406 204,206 134,916 65,351 190,969 139,863 80,050 99.36%
PBT 59,360 44,956 28,743 16,723 46,670 37,613 25,873 73.51%
Tax -13,076 -12,489 -8,259 -4,854 -13,549 -10,461 -7,141 49.39%
NP 46,284 32,467 20,484 11,869 33,121 27,152 18,732 82.26%
-
NP to SH 45,757 32,357 20,484 11,916 33,748 27,482 18,779 80.58%
-
Tax Rate 22.03% 27.78% 28.73% 29.03% 29.03% 27.81% 27.60% -
Total Cost 180,122 171,739 114,432 53,482 157,848 112,711 61,318 104.44%
-
Net Worth 351,054 337,474 333,269 330,903 328,051 320,249 316,106 7.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,498 11,274 11,275 - 35,543 11,217 11,200 63.51%
Div Payout % 51.36% 34.84% 55.05% - 105.32% 40.82% 59.64% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 351,054 337,474 333,269 330,903 328,051 320,249 316,106 7.20%
NOSH 375,981 375,807 375,853 375,899 374,146 373,904 373,339 0.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.44% 15.90% 15.18% 18.16% 17.34% 19.41% 23.40% -
ROE 13.03% 9.59% 6.15% 3.60% 10.29% 8.58% 5.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.22 54.34 35.90 17.39 51.04 37.41 21.44 98.45%
EPS 12.17 8.61 5.45 3.17 9.02 7.35 5.03 79.74%
DPS 6.25 3.00 3.00 0.00 9.50 3.00 3.00 62.75%
NAPS 0.9337 0.898 0.8867 0.8803 0.8768 0.8565 0.8467 6.70%
Adjusted Per Share Value based on latest NOSH - 375,899
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.20 10.10 6.68 3.23 9.45 6.92 3.96 99.36%
EPS 2.26 1.60 1.01 0.59 1.67 1.36 0.93 80.26%
DPS 1.16 0.56 0.56 0.00 1.76 0.56 0.55 64.08%
NAPS 0.1737 0.167 0.1649 0.1637 0.1623 0.1585 0.1564 7.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.80 1.78 2.35 2.18 2.39 2.19 1.75 -
P/RPS 2.99 3.28 6.55 12.54 4.68 5.85 8.16 -48.63%
P/EPS 14.79 20.67 43.12 68.77 26.50 29.80 34.79 -43.31%
EY 6.76 4.84 2.32 1.45 3.77 3.36 2.87 76.56%
DY 3.47 1.69 1.28 0.00 3.97 1.37 1.71 59.94%
P/NAPS 1.93 1.98 2.65 2.48 2.73 2.56 2.07 -4.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 29/08/08 28/05/08 28/02/08 20/11/07 29/08/07 -
Price 1.88 1.38 1.86 2.00 2.22 2.52 2.10 -
P/RPS 3.12 2.54 5.18 11.50 4.35 6.74 9.79 -53.18%
P/EPS 15.45 16.03 34.13 63.09 24.61 34.29 41.75 -48.30%
EY 6.47 6.24 2.93 1.59 4.06 2.92 2.40 93.11%
DY 3.32 2.17 1.61 0.00 4.28 1.19 1.43 74.88%
P/NAPS 2.01 1.54 2.10 2.27 2.53 2.94 2.48 -13.01%

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