[TALIWRK] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 26.8%
YoY- 86.92%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 34,640 29,849 28,908 31,591 38,949 31,436 30,898 7.94%
PBT 13,247 14,014 11,622 16,262 13,073 12,437 12,305 5.05%
Tax -3,821 -4,031 -3,446 -3,748 -3,204 -3,881 -3,189 12.84%
NP 9,426 9,983 8,176 12,514 9,869 8,556 9,116 2.26%
-
NP to SH 9,426 9,983 8,176 12,514 9,869 8,556 9,116 2.26%
-
Tax Rate 28.84% 28.76% 29.65% 23.05% 24.51% 31.21% 25.92% -
Total Cost 25,214 19,866 20,732 19,077 29,080 22,880 21,782 10.27%
-
Net Worth 186,163 176,170 118,166 160,225 151,559 140,646 131,597 26.09%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 4,462 4,490 4,444 4,464 - - -
Div Payout % - 44.71% 54.92% 35.51% 45.24% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 186,163 176,170 118,166 160,225 151,559 140,646 131,597 26.09%
NOSH 117,825 117,447 118,166 116,953 117,488 117,205 116,871 0.54%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 27.21% 33.45% 28.28% 39.61% 25.34% 27.22% 29.50% -
ROE 5.06% 5.67% 6.92% 7.81% 6.51% 6.08% 6.93% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.40 25.41 24.46 27.01 33.15 26.82 26.44 7.35%
EPS 8.00 8.50 4.60 10.70 8.40 7.30 7.80 1.70%
DPS 0.00 3.80 3.80 3.80 3.80 0.00 0.00 -
NAPS 1.58 1.50 1.00 1.37 1.29 1.20 1.126 25.41%
Adjusted Per Share Value based on latest NOSH - 116,953
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.71 1.48 1.43 1.56 1.93 1.56 1.53 7.71%
EPS 0.47 0.49 0.40 0.62 0.49 0.42 0.45 2.94%
DPS 0.00 0.22 0.22 0.22 0.22 0.00 0.00 -
NAPS 0.0921 0.0872 0.0585 0.0793 0.075 0.0696 0.0651 26.10%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.46 1.14 1.15 1.09 1.15 0.93 0.81 -
P/RPS 4.97 4.49 4.70 4.04 3.47 3.47 3.06 38.29%
P/EPS 18.25 13.41 16.62 10.19 13.69 12.74 10.38 45.82%
EY 5.48 7.46 6.02 9.82 7.30 7.85 9.63 -31.40%
DY 0.00 3.33 3.30 3.49 3.30 0.00 0.00 -
P/NAPS 0.92 0.76 1.15 0.80 0.89 0.78 0.72 17.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 22/05/03 18/02/03 26/11/02 26/08/02 17/05/02 28/02/02 -
Price 1.70 1.10 1.19 1.10 1.10 1.22 0.90 -
P/RPS 5.78 4.33 4.86 4.07 3.32 4.55 3.40 42.57%
P/EPS 21.25 12.94 17.20 10.28 13.10 16.71 11.54 50.40%
EY 4.71 7.73 5.81 9.73 7.64 5.98 8.67 -33.49%
DY 0.00 3.45 3.19 3.45 3.45 0.00 0.00 -
P/NAPS 1.08 0.73 1.19 0.80 0.85 1.02 0.80 22.21%

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