[TALIWRK] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 38.57%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 38,269 36,752 22,200 69,290 69,565 65,351 51,106 -17.55%
PBT 11,333 11,292 14,404 16,213 12,020 16,723 9,057 16.13%
Tax -3,040 -2,816 -587 -4,230 -3,405 -4,854 -3,088 -1.03%
NP 8,293 8,476 13,817 11,983 8,615 11,869 5,969 24.53%
-
NP to SH 8,058 8,422 13,400 11,873 8,568 11,916 6,266 18.27%
-
Tax Rate 26.82% 24.94% 4.08% 26.09% 28.33% 29.03% 34.10% -
Total Cost 29,976 28,276 8,383 57,307 60,950 53,482 45,137 -23.89%
-
Net Worth 359,108 354,363 351,448 338,474 333,212 330,903 328,983 6.02%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,530 - 12,233 - 11,273 - 24,388 -54.35%
Div Payout % 93.46% - 91.29% - 131.58% - 389.22% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 359,108 354,363 351,448 338,474 333,212 330,903 328,983 6.02%
NOSH 376,542 375,982 376,404 376,920 375,789 375,899 375,209 0.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.67% 23.06% 62.24% 17.29% 12.38% 18.16% 11.68% -
ROE 2.24% 2.38% 3.81% 3.51% 2.57% 3.60% 1.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.16 9.77 5.90 18.38 18.51 17.39 13.62 -17.76%
EPS 2.14 2.24 3.56 3.15 2.28 3.17 1.67 17.99%
DPS 2.00 0.00 3.25 0.00 3.00 0.00 6.50 -54.45%
NAPS 0.9537 0.9425 0.9337 0.898 0.8867 0.8803 0.8768 5.77%
Adjusted Per Share Value based on latest NOSH - 376,920
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.89 1.82 1.10 3.43 3.44 3.23 2.53 -17.68%
EPS 0.40 0.42 0.66 0.59 0.42 0.59 0.31 18.54%
DPS 0.37 0.00 0.61 0.00 0.56 0.00 1.21 -54.64%
NAPS 0.1777 0.1753 0.1739 0.1675 0.1649 0.1637 0.1628 6.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.73 1.78 1.80 1.78 2.35 2.18 2.39 -
P/RPS 17.02 18.21 30.52 9.68 12.69 12.54 17.55 -2.02%
P/EPS 80.84 79.46 50.56 56.51 103.07 68.77 143.11 -31.68%
EY 1.24 1.26 1.98 1.77 0.97 1.45 0.70 46.45%
DY 1.16 0.00 1.81 0.00 1.28 0.00 2.72 -43.37%
P/NAPS 1.81 1.89 1.93 1.98 2.65 2.48 2.73 -23.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 29/05/09 24/02/09 25/11/08 29/08/08 28/05/08 28/02/08 -
Price 1.69 1.70 1.88 1.38 1.86 2.00 2.22 -
P/RPS 16.63 17.39 31.88 7.51 10.05 11.50 16.30 1.34%
P/EPS 78.97 75.89 52.81 43.81 81.58 63.09 132.93 -29.35%
EY 1.27 1.32 1.89 2.28 1.23 1.59 0.75 42.11%
DY 1.18 0.00 1.73 0.00 1.61 0.00 2.93 -45.49%
P/NAPS 1.77 1.80 2.01 1.54 2.10 2.27 2.53 -21.20%

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