[TALIWRK] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.35%
YoY- 98.21%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 29,849 28,908 31,591 38,949 31,436 30,898 28,847 2.30%
PBT 14,014 11,622 16,262 13,073 12,437 12,305 9,770 27.21%
Tax -4,031 -3,446 -3,748 -3,204 -3,881 -3,189 -3,075 19.79%
NP 9,983 8,176 12,514 9,869 8,556 9,116 6,695 30.55%
-
NP to SH 9,983 8,176 12,514 9,869 8,556 9,116 6,695 30.55%
-
Tax Rate 28.76% 29.65% 23.05% 24.51% 31.21% 25.92% 31.47% -
Total Cost 19,866 20,732 19,077 29,080 22,880 21,782 22,152 -7.01%
-
Net Worth 176,170 118,166 160,225 151,559 140,646 131,597 122,859 27.18%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,462 4,490 4,444 4,464 - - - -
Div Payout % 44.71% 54.92% 35.51% 45.24% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 176,170 118,166 160,225 151,559 140,646 131,597 122,859 27.18%
NOSH 117,447 118,166 116,953 117,488 117,205 116,871 117,456 -0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 33.45% 28.28% 39.61% 25.34% 27.22% 29.50% 23.21% -
ROE 5.67% 6.92% 7.81% 6.51% 6.08% 6.93% 5.45% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.41 24.46 27.01 33.15 26.82 26.44 24.56 2.29%
EPS 8.50 4.60 10.70 8.40 7.30 7.80 5.70 30.55%
DPS 3.80 3.80 3.80 3.80 0.00 0.00 0.00 -
NAPS 1.50 1.00 1.37 1.29 1.20 1.126 1.046 27.19%
Adjusted Per Share Value based on latest NOSH - 117,488
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.48 1.43 1.56 1.93 1.56 1.53 1.43 2.31%
EPS 0.49 0.40 0.62 0.49 0.42 0.45 0.33 30.18%
DPS 0.22 0.22 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.0872 0.0585 0.0793 0.075 0.0696 0.0651 0.0608 27.20%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.14 1.15 1.09 1.15 0.93 0.81 0.90 -
P/RPS 4.49 4.70 4.04 3.47 3.47 3.06 3.66 14.61%
P/EPS 13.41 16.62 10.19 13.69 12.74 10.38 15.79 -10.32%
EY 7.46 6.02 9.82 7.30 7.85 9.63 6.33 11.58%
DY 3.33 3.30 3.49 3.30 0.00 0.00 0.00 -
P/NAPS 0.76 1.15 0.80 0.89 0.78 0.72 0.86 -7.91%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 18/02/03 26/11/02 26/08/02 17/05/02 28/02/02 28/11/01 -
Price 1.10 1.19 1.10 1.10 1.22 0.90 1.05 -
P/RPS 4.33 4.86 4.07 3.32 4.55 3.40 4.28 0.77%
P/EPS 12.94 17.20 10.28 13.10 16.71 11.54 18.42 -20.99%
EY 7.73 5.81 9.73 7.64 5.98 8.67 5.43 26.57%
DY 3.45 3.19 3.45 3.45 0.00 0.00 0.00 -
P/NAPS 0.73 1.19 0.80 0.85 1.02 0.80 1.00 -18.94%

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