[TALIWRK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 162.38%
YoY- -57.23%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 34,191 40,343 52,994 40,610 44,144 42,545 41,479 -12.05%
PBT -436 12,105 21,867 11,901 -10,249 25,669 5,632 -
Tax -1,009 -3,136 -4,292 -3,539 -3,333 -3,790 -3,891 -59.23%
NP -1,445 8,969 17,575 8,362 -13,582 21,879 1,741 -
-
NP to SH -1,646 8,843 17,215 8,496 -13,620 21,180 2,154 -
-
Tax Rate - 25.91% 19.63% 29.74% - 14.76% 69.09% -
Total Cost 35,636 31,374 35,419 32,248 57,726 20,666 39,738 -6.98%
-
Net Worth 498,670 505,052 500,283 494,735 483,975 431,762 365,434 22.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,149 - - - 6,654 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 498,670 505,052 500,283 494,735 483,975 431,762 365,434 22.95%
NOSH 429,999 435,615 436,928 447,157 443,648 384,267 365,434 11.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.23% 22.23% 33.16% 20.59% -30.77% 51.43% 4.20% -
ROE -0.33% 1.75% 3.44% 1.72% -2.81% 4.91% 0.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.95 9.26 12.13 9.08 9.95 11.07 11.35 -21.07%
EPS -0.38 2.03 3.94 1.90 -3.07 5.51 0.57 -
DPS 0.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.1597 1.1594 1.145 1.1064 1.0909 1.1236 1.00 10.35%
Adjusted Per Share Value based on latest NOSH - 447,157
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.69 2.00 2.62 2.01 2.18 2.11 2.05 -12.04%
EPS -0.08 0.44 0.85 0.42 -0.67 1.05 0.11 -
DPS 0.11 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.2467 0.2499 0.2475 0.2448 0.2395 0.2136 0.1808 22.95%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.00 0.97 1.29 1.27 1.27 1.32 1.53 -
P/RPS 12.58 10.47 10.64 13.98 12.76 11.92 13.48 -4.49%
P/EPS -261.24 47.78 32.74 66.84 -41.37 23.95 259.57 -
EY -0.38 2.09 3.05 1.50 -2.42 4.18 0.39 -
DY 0.50 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.86 0.84 1.13 1.15 1.16 1.17 1.53 -31.81%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 23/08/11 23/05/11 25/02/11 25/11/10 23/08/10 -
Price 1.03 0.95 1.17 1.13 1.20 1.16 1.43 -
P/RPS 12.95 10.26 9.65 12.44 12.06 10.48 12.60 1.83%
P/EPS -269.08 46.80 29.70 59.47 -39.09 21.05 242.61 -
EY -0.37 2.14 3.37 1.68 -2.56 4.75 0.41 -
DY 0.49 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.89 0.82 1.02 1.02 1.10 1.03 1.43 -27.04%

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