[TALIWRK] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.86%
YoY- 113.85%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,165 38,269 36,752 22,200 69,290 69,565 65,351 -28.89%
PBT 14,131 11,333 11,292 14,404 16,213 12,020 16,723 -10.61%
Tax -3,759 -3,040 -2,816 -587 -4,230 -3,405 -4,854 -15.65%
NP 10,372 8,293 8,476 13,817 11,983 8,615 11,869 -8.58%
-
NP to SH 10,127 8,058 8,422 13,400 11,873 8,568 11,916 -10.26%
-
Tax Rate 26.60% 26.82% 24.94% 4.08% 26.09% 28.33% 29.03% -
Total Cost 28,793 29,976 28,276 8,383 57,307 60,950 53,482 -33.79%
-
Net Worth 363,404 359,108 354,363 351,448 338,474 333,212 330,903 6.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 7,530 - 12,233 - 11,273 - -
Div Payout % - 93.46% - 91.29% - 131.58% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 363,404 359,108 354,363 351,448 338,474 333,212 330,903 6.43%
NOSH 376,468 376,542 375,982 376,404 376,920 375,789 375,899 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.48% 21.67% 23.06% 62.24% 17.29% 12.38% 18.16% -
ROE 2.79% 2.24% 2.38% 3.81% 3.51% 2.57% 3.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.40 10.16 9.77 5.90 18.38 18.51 17.39 -28.99%
EPS 2.69 2.14 2.24 3.56 3.15 2.28 3.17 -10.35%
DPS 0.00 2.00 0.00 3.25 0.00 3.00 0.00 -
NAPS 0.9653 0.9537 0.9425 0.9337 0.898 0.8867 0.8803 6.33%
Adjusted Per Share Value based on latest NOSH - 376,404
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.94 1.89 1.82 1.10 3.43 3.44 3.23 -28.79%
EPS 0.50 0.40 0.42 0.66 0.59 0.42 0.59 -10.43%
DPS 0.00 0.37 0.00 0.61 0.00 0.56 0.00 -
NAPS 0.1798 0.1777 0.1753 0.1739 0.1675 0.1649 0.1637 6.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.60 1.73 1.78 1.80 1.78 2.35 2.18 -
P/RPS 15.38 17.02 18.21 30.52 9.68 12.69 12.54 14.56%
P/EPS 59.48 80.84 79.46 50.56 56.51 103.07 68.77 -9.21%
EY 1.68 1.24 1.26 1.98 1.77 0.97 1.45 10.30%
DY 0.00 1.16 0.00 1.81 0.00 1.28 0.00 -
P/NAPS 1.66 1.81 1.89 1.93 1.98 2.65 2.48 -23.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 18/08/09 29/05/09 24/02/09 25/11/08 29/08/08 28/05/08 -
Price 1.44 1.69 1.70 1.88 1.38 1.86 2.00 -
P/RPS 13.84 16.63 17.39 31.88 7.51 10.05 11.50 13.12%
P/EPS 53.53 78.97 75.89 52.81 43.81 81.58 63.09 -10.36%
EY 1.87 1.27 1.32 1.89 2.28 1.23 1.59 11.40%
DY 0.00 1.18 0.00 1.73 0.00 1.61 0.00 -
P/NAPS 1.49 1.77 1.80 2.01 1.54 2.10 2.27 -24.45%

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