[TALIWRK] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 883.29%
YoY- 109.14%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 52,994 40,610 44,144 42,545 41,479 44,369 44,731 11.99%
PBT 21,867 11,901 -10,249 25,669 5,632 23,214 14,290 32.89%
Tax -4,292 -3,539 -3,333 -3,790 -3,891 -3,398 -2,438 45.94%
NP 17,575 8,362 -13,582 21,879 1,741 19,816 11,852 30.13%
-
NP to SH 17,215 8,496 -13,620 21,180 2,154 19,863 11,954 27.61%
-
Tax Rate 19.63% 29.74% - 14.76% 69.09% 14.64% 17.06% -
Total Cost 35,419 32,248 57,726 20,666 39,738 24,553 32,879 5.10%
-
Net Worth 500,283 494,735 483,975 431,762 365,434 391,792 375,308 21.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,654 - - - 15,060 -
Div Payout % - - 0.00% - - - 125.99% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 500,283 494,735 483,975 431,762 365,434 391,792 375,308 21.18%
NOSH 436,928 447,157 443,648 384,267 365,434 376,796 376,513 10.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.16% 20.59% -30.77% 51.43% 4.20% 44.66% 26.50% -
ROE 3.44% 1.72% -2.81% 4.91% 0.59% 5.07% 3.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.13 9.08 9.95 11.07 11.35 11.78 11.88 1.40%
EPS 3.94 1.90 -3.07 5.51 0.57 5.30 3.17 15.64%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 4.00 -
NAPS 1.145 1.1064 1.0909 1.1236 1.00 1.0398 0.9968 9.70%
Adjusted Per Share Value based on latest NOSH - 384,267
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.62 2.01 2.18 2.11 2.05 2.20 2.21 12.04%
EPS 0.85 0.42 -0.67 1.05 0.11 0.98 0.59 27.64%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.75 -
NAPS 0.2475 0.2448 0.2395 0.2136 0.1808 0.1939 0.1857 21.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.29 1.27 1.27 1.32 1.53 1.42 1.66 -
P/RPS 10.64 13.98 12.76 11.92 13.48 12.06 13.97 -16.64%
P/EPS 32.74 66.84 -41.37 23.95 259.57 26.94 52.28 -26.86%
EY 3.05 1.50 -2.42 4.18 0.39 3.71 1.91 36.73%
DY 0.00 0.00 1.18 0.00 0.00 0.00 2.41 -
P/NAPS 1.13 1.15 1.16 1.17 1.53 1.37 1.67 -22.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 25/02/11 25/11/10 23/08/10 19/05/10 24/02/10 -
Price 1.17 1.13 1.20 1.16 1.43 1.77 1.39 -
P/RPS 9.65 12.44 12.06 10.48 12.60 15.03 11.70 -12.08%
P/EPS 29.70 59.47 -39.09 21.05 242.61 33.58 43.78 -22.84%
EY 3.37 1.68 -2.56 4.75 0.41 2.98 2.28 29.84%
DY 0.00 0.00 1.25 0.00 0.00 0.00 2.88 -
P/NAPS 1.02 1.02 1.10 1.03 1.43 1.70 1.39 -18.68%

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