[TALIWRK] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -24.75%
YoY- -37.54%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 28,847 28,740 28,264 29,466 29,569 28,758 29,002 -0.35%
PBT 9,770 7,429 8,894 7,074 9,218 7,918 9,069 5.08%
Tax -3,075 -2,450 -2,965 -2,391 -2,995 -2,564 -2,723 8.43%
NP 6,695 4,979 5,929 4,683 6,223 5,354 6,346 3.63%
-
NP to SH 6,695 4,979 5,929 4,683 6,223 5,354 6,346 3.63%
-
Tax Rate 31.47% 32.98% 33.34% 33.80% 32.49% 32.38% 30.03% -
Total Cost 22,152 23,761 22,335 24,783 23,346 23,404 22,656 -1.48%
-
Net Worth 122,859 117,006 109,628 94,467 110,458 17,742 17,714 263.25%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 122,859 117,006 109,628 94,467 110,458 17,742 17,714 263.25%
NOSH 117,456 118,547 116,254 106,023 103,716 19,912 19,881 226.45%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 23.21% 17.32% 20.98% 15.89% 21.05% 18.62% 21.88% -
ROE 5.45% 4.26% 5.41% 4.96% 5.63% 30.18% 35.82% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 24.56 24.24 24.31 27.79 28.51 144.42 145.88 -69.47%
EPS 5.70 4.20 5.10 4.40 6.00 5.40 6.40 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.046 0.987 0.943 0.891 1.065 0.891 0.891 11.27%
Adjusted Per Share Value based on latest NOSH - 106,023
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.43 1.43 1.40 1.46 1.47 1.43 1.44 -0.46%
EPS 0.33 0.25 0.29 0.23 0.31 0.27 0.31 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.058 0.0544 0.0469 0.0548 0.0088 0.0088 262.72%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.90 1.00 1.13 1.65 1.46 1.34 1.71 -
P/RPS 3.66 4.12 4.65 5.94 5.12 0.93 1.17 113.74%
P/EPS 15.79 23.81 22.16 37.36 24.33 4.98 5.36 105.36%
EY 6.33 4.20 4.51 2.68 4.11 20.07 18.67 -51.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 1.20 1.85 1.37 1.50 1.92 -41.42%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 30/08/01 11/05/01 28/02/01 23/11/00 28/08/00 04/07/00 -
Price 1.05 1.00 1.10 1.21 1.45 1.40 1.25 -
P/RPS 4.28 4.12 4.52 4.35 5.09 0.97 0.86 191.20%
P/EPS 18.42 23.81 21.57 27.39 24.17 5.21 3.92 180.28%
EY 5.43 4.20 4.64 3.65 4.14 19.21 25.54 -64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.17 1.36 1.36 1.57 1.40 -20.07%

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