[TALIWRK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.68%
YoY- -14.71%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 41,479 44,369 44,731 39,165 38,269 36,752 22,200 51.87%
PBT 5,632 23,214 14,290 14,131 11,333 11,292 14,404 -46.62%
Tax -3,891 -3,398 -2,438 -3,759 -3,040 -2,816 -587 254.09%
NP 1,741 19,816 11,852 10,372 8,293 8,476 13,817 -74.96%
-
NP to SH 2,154 19,863 11,954 10,127 8,058 8,422 13,400 -70.53%
-
Tax Rate 69.09% 14.64% 17.06% 26.60% 26.82% 24.94% 4.08% -
Total Cost 39,738 24,553 32,879 28,793 29,976 28,276 8,383 182.99%
-
Net Worth 365,434 391,792 375,308 363,404 359,108 354,363 351,448 2.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 15,060 - 7,530 - 12,233 -
Div Payout % - - 125.99% - 93.46% - 91.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 365,434 391,792 375,308 363,404 359,108 354,363 351,448 2.64%
NOSH 365,434 376,796 376,513 376,468 376,542 375,982 376,404 -1.95%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.20% 44.66% 26.50% 26.48% 21.67% 23.06% 62.24% -
ROE 0.59% 5.07% 3.19% 2.79% 2.24% 2.38% 3.81% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.35 11.78 11.88 10.40 10.16 9.77 5.90 54.86%
EPS 0.57 5.30 3.17 2.69 2.14 2.24 3.56 -70.61%
DPS 0.00 0.00 4.00 0.00 2.00 0.00 3.25 -
NAPS 1.00 1.0398 0.9968 0.9653 0.9537 0.9425 0.9337 4.69%
Adjusted Per Share Value based on latest NOSH - 376,468
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.06 2.20 2.22 1.94 1.90 1.82 1.10 52.10%
EPS 0.11 0.99 0.59 0.50 0.40 0.42 0.66 -69.81%
DPS 0.00 0.00 0.75 0.00 0.37 0.00 0.61 -
NAPS 0.1813 0.1944 0.1862 0.1803 0.1781 0.1758 0.1743 2.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.53 1.42 1.66 1.60 1.73 1.78 1.80 -
P/RPS 13.48 12.06 13.97 15.38 17.02 18.21 30.52 -42.08%
P/EPS 259.57 26.94 52.28 59.48 80.84 79.46 50.56 198.49%
EY 0.39 3.71 1.91 1.68 1.24 1.26 1.98 -66.24%
DY 0.00 0.00 2.41 0.00 1.16 0.00 1.81 -
P/NAPS 1.53 1.37 1.67 1.66 1.81 1.89 1.93 -14.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 19/05/10 24/02/10 30/11/09 18/08/09 29/05/09 24/02/09 -
Price 1.43 1.77 1.39 1.44 1.69 1.70 1.88 -
P/RPS 12.60 15.03 11.70 13.84 16.63 17.39 31.88 -46.23%
P/EPS 242.61 33.58 43.78 53.53 78.97 75.89 52.81 177.12%
EY 0.41 2.98 2.28 1.87 1.27 1.32 1.89 -63.99%
DY 0.00 0.00 2.88 0.00 1.18 0.00 1.73 -
P/NAPS 1.43 1.70 1.39 1.49 1.77 1.80 2.01 -20.35%

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