[TALIWRK] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -28.0%
YoY- -16.14%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 69,290 69,565 65,351 51,106 59,813 40,727 39,323 45.73%
PBT 16,213 12,020 16,723 9,057 11,740 12,820 13,053 15.50%
Tax -4,230 -3,405 -4,854 -3,088 -3,320 -3,535 -3,606 11.19%
NP 11,983 8,615 11,869 5,969 8,420 9,285 9,447 17.12%
-
NP to SH 11,873 8,568 11,916 6,266 8,703 9,300 9,479 16.15%
-
Tax Rate 26.09% 28.33% 29.03% 34.10% 28.28% 27.57% 27.63% -
Total Cost 57,307 60,950 53,482 45,137 51,393 31,442 29,876 54.19%
-
Net Worth 338,474 333,212 330,903 328,983 319,919 316,237 316,762 4.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 11,273 - 24,388 - 11,204 - -
Div Payout % - 131.58% - 389.22% - 120.48% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 338,474 333,212 330,903 328,983 319,919 316,237 316,762 4.50%
NOSH 376,920 375,789 375,899 375,209 373,519 373,493 373,188 0.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.29% 12.38% 18.16% 11.68% 14.08% 22.80% 24.02% -
ROE 3.51% 2.57% 3.60% 1.90% 2.72% 2.94% 2.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.38 18.51 17.39 13.62 16.01 10.90 10.54 44.73%
EPS 3.15 2.28 3.17 1.67 2.33 2.49 2.54 15.38%
DPS 0.00 3.00 0.00 6.50 0.00 3.00 0.00 -
NAPS 0.898 0.8867 0.8803 0.8768 0.8565 0.8467 0.8488 3.81%
Adjusted Per Share Value based on latest NOSH - 375,209
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.44 3.45 3.24 2.54 2.97 2.02 1.95 45.84%
EPS 0.59 0.43 0.59 0.31 0.43 0.46 0.47 16.32%
DPS 0.00 0.56 0.00 1.21 0.00 0.56 0.00 -
NAPS 0.1679 0.1653 0.1642 0.1632 0.1587 0.1569 0.1571 4.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.78 2.35 2.18 2.39 2.19 1.75 1.65 -
P/RPS 9.68 12.69 12.54 17.55 13.68 16.05 15.66 -27.37%
P/EPS 56.51 103.07 68.77 143.11 93.99 70.28 64.96 -8.84%
EY 1.77 0.97 1.45 0.70 1.06 1.42 1.54 9.69%
DY 0.00 1.28 0.00 2.72 0.00 1.71 0.00 -
P/NAPS 1.98 2.65 2.48 2.73 2.56 2.07 1.94 1.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 28/05/08 28/02/08 20/11/07 29/08/07 30/05/07 -
Price 1.38 1.86 2.00 2.22 2.52 2.10 1.63 -
P/RPS 7.51 10.05 11.50 16.30 15.74 19.26 15.47 -38.15%
P/EPS 43.81 81.58 63.09 132.93 108.15 84.34 64.17 -22.41%
EY 2.28 1.23 1.59 0.75 0.92 1.19 1.56 28.69%
DY 0.00 1.61 0.00 2.93 0.00 1.43 0.00 -
P/NAPS 1.54 2.10 2.27 2.53 2.94 2.48 1.92 -13.63%

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