[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.85%
YoY- -57.23%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 168,088 133,897 93,554 40,610 173,111 128,393 85,848 56.31%
PBT 48,413 45,873 33,768 11,901 42,867 54,515 28,846 41.09%
Tax -11,976 -10,967 -7,831 -3,539 -14,412 -11,079 -7,289 39.11%
NP 36,437 34,906 25,937 8,362 28,455 43,436 21,557 41.76%
-
NP to SH 35,884 34,554 25,711 8,496 28,178 43,197 22,017 38.37%
-
Tax Rate 24.74% 23.91% 23.19% 29.74% 33.62% 20.32% 25.27% -
Total Cost 131,651 98,991 67,617 32,248 144,656 84,957 64,291 61.04%
-
Net Worth 528,264 505,832 499,814 494,735 429,921 426,559 377,209 25.09%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,182 - - - 5,911 - - -
Div Payout % 6.08% - - - 20.98% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 528,264 505,832 499,814 494,735 429,921 426,559 377,209 25.09%
NOSH 436,509 436,287 436,519 447,157 394,097 379,636 377,209 10.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.68% 26.07% 27.72% 20.59% 16.44% 33.83% 25.11% -
ROE 6.79% 6.83% 5.14% 1.72% 6.55% 10.13% 5.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.51 30.69 21.43 9.08 43.93 33.82 22.76 41.85%
EPS 8.22 7.92 5.89 1.90 7.15 11.38 5.84 25.51%
DPS 0.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2102 1.1594 1.145 1.1064 1.0909 1.1236 1.00 13.52%
Adjusted Per Share Value based on latest NOSH - 447,157
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.34 6.64 4.64 2.01 8.59 6.37 4.26 56.30%
EPS 1.78 1.71 1.28 0.42 1.40 2.14 1.09 38.55%
DPS 0.11 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.2621 0.2509 0.2479 0.2454 0.2133 0.2116 0.1871 25.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.00 0.97 1.29 1.27 1.27 1.32 1.53 -
P/RPS 2.60 3.16 6.02 13.98 2.89 3.90 6.72 -46.81%
P/EPS 12.16 12.25 21.90 66.84 17.76 11.60 26.21 -39.98%
EY 8.22 8.16 4.57 1.50 5.63 8.62 3.81 66.73%
DY 0.50 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.83 0.84 1.13 1.15 1.16 1.17 1.53 -33.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 23/08/11 23/05/11 25/02/11 25/11/10 23/08/10 -
Price 1.03 0.95 1.17 1.13 1.20 1.16 1.43 -
P/RPS 2.67 3.10 5.46 12.44 2.73 3.43 6.28 -43.37%
P/EPS 12.53 11.99 19.86 59.47 16.78 10.19 24.50 -35.96%
EY 7.98 8.34 5.03 1.68 5.96 9.81 4.08 56.20%
DY 0.49 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.85 0.82 1.02 1.02 1.10 1.03 1.43 -29.23%

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