[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -98.2%
YoY- -92.38%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 253,338 191,939 104,799 43,096 168,088 133,897 93,554 93.69%
PBT 61,046 46,585 30,791 4,614 48,413 45,873 33,768 48.13%
Tax -18,285 -14,017 -9,416 -4,117 -11,976 -10,967 -7,831 75.55%
NP 42,761 32,568 21,375 497 36,437 34,906 25,937 39.34%
-
NP to SH 43,001 32,563 21,727 647 35,884 34,554 25,711 40.67%
-
Tax Rate 29.95% 30.09% 30.58% 89.23% 24.74% 23.91% 23.19% -
Total Cost 210,577 159,371 83,424 42,599 131,651 98,991 67,617 112.52%
-
Net Worth 566,555 531,964 527,643 495,903 528,264 505,832 499,814 8.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,548 - - - 2,182 - - -
Div Payout % 15.23% - - - 6.08% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 566,555 531,964 527,643 495,903 528,264 505,832 499,814 8.67%
NOSH 436,584 436,501 436,285 431,333 436,509 436,287 436,519 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.88% 16.97% 20.40% 1.15% 21.68% 26.07% 27.72% -
ROE 7.59% 6.12% 4.12% 0.13% 6.79% 6.83% 5.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.03 43.97 24.02 9.99 38.51 30.69 21.43 93.69%
EPS 9.85 7.46 4.98 0.15 8.22 7.92 5.89 40.67%
DPS 1.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.2977 1.2187 1.2094 1.1497 1.2102 1.1594 1.145 8.66%
Adjusted Per Share Value based on latest NOSH - 431,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.57 9.52 5.20 2.14 8.34 6.64 4.64 93.74%
EPS 2.13 1.62 1.08 0.03 1.78 1.71 1.28 40.20%
DPS 0.32 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.2811 0.2639 0.2618 0.246 0.2621 0.2509 0.2479 8.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.82 0.78 0.96 1.00 0.97 1.29 -
P/RPS 1.40 1.86 3.25 9.61 2.60 3.16 6.02 -62.01%
P/EPS 8.22 10.99 15.66 640.00 12.16 12.25 21.90 -47.81%
EY 12.16 9.10 6.38 0.16 8.22 8.16 4.57 91.45%
DY 1.85 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 0.62 0.67 0.64 0.84 0.83 0.84 1.13 -32.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 28/08/12 22/05/12 27/02/12 23/11/11 23/08/11 -
Price 0.76 0.86 0.83 0.82 1.03 0.95 1.17 -
P/RPS 1.31 1.96 3.46 8.21 2.67 3.10 5.46 -61.22%
P/EPS 7.72 11.53 16.67 546.67 12.53 11.99 19.86 -46.58%
EY 12.96 8.67 6.00 0.18 7.98 8.34 5.03 87.40%
DY 1.97 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 0.59 0.71 0.69 0.71 0.85 0.82 1.02 -30.46%

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