[TALIWRK] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.32%
YoY- -5.95%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 44,369 44,731 39,165 38,269 36,752 22,200 69,290 -25.72%
PBT 23,214 14,290 14,131 11,333 11,292 14,404 16,213 27.06%
Tax -3,398 -2,438 -3,759 -3,040 -2,816 -587 -4,230 -13.59%
NP 19,816 11,852 10,372 8,293 8,476 13,817 11,983 39.88%
-
NP to SH 19,863 11,954 10,127 8,058 8,422 13,400 11,873 40.96%
-
Tax Rate 14.64% 17.06% 26.60% 26.82% 24.94% 4.08% 26.09% -
Total Cost 24,553 32,879 28,793 29,976 28,276 8,383 57,307 -43.19%
-
Net Worth 391,792 375,308 363,404 359,108 354,363 351,448 338,474 10.25%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 15,060 - 7,530 - 12,233 - -
Div Payout % - 125.99% - 93.46% - 91.29% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 391,792 375,308 363,404 359,108 354,363 351,448 338,474 10.25%
NOSH 376,796 376,513 376,468 376,542 375,982 376,404 376,920 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 44.66% 26.50% 26.48% 21.67% 23.06% 62.24% 17.29% -
ROE 5.07% 3.19% 2.79% 2.24% 2.38% 3.81% 3.51% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.78 11.88 10.40 10.16 9.77 5.90 18.38 -25.68%
EPS 5.30 3.17 2.69 2.14 2.24 3.56 3.15 41.50%
DPS 0.00 4.00 0.00 2.00 0.00 3.25 0.00 -
NAPS 1.0398 0.9968 0.9653 0.9537 0.9425 0.9337 0.898 10.27%
Adjusted Per Share Value based on latest NOSH - 376,542
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.20 2.21 1.94 1.89 1.82 1.10 3.43 -25.64%
EPS 0.98 0.59 0.50 0.40 0.42 0.66 0.59 40.29%
DPS 0.00 0.75 0.00 0.37 0.00 0.61 0.00 -
NAPS 0.1939 0.1857 0.1798 0.1777 0.1753 0.1739 0.1675 10.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.42 1.66 1.60 1.73 1.78 1.80 1.78 -
P/RPS 12.06 13.97 15.38 17.02 18.21 30.52 9.68 15.79%
P/EPS 26.94 52.28 59.48 80.84 79.46 50.56 56.51 -39.00%
EY 3.71 1.91 1.68 1.24 1.26 1.98 1.77 63.85%
DY 0.00 2.41 0.00 1.16 0.00 1.81 0.00 -
P/NAPS 1.37 1.67 1.66 1.81 1.89 1.93 1.98 -21.78%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 30/11/09 18/08/09 29/05/09 24/02/09 25/11/08 -
Price 1.77 1.39 1.44 1.69 1.70 1.88 1.38 -
P/RPS 15.03 11.70 13.84 16.63 17.39 31.88 7.51 58.87%
P/EPS 33.58 43.78 53.53 78.97 75.89 52.81 43.81 -16.25%
EY 2.98 2.28 1.87 1.27 1.32 1.89 2.28 19.56%
DY 0.00 2.88 0.00 1.18 0.00 1.73 0.00 -
P/NAPS 1.70 1.39 1.49 1.77 1.80 2.01 1.54 6.81%

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