[TALIWRK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -46.0%
YoY- 771.25%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,562 58,913 78,700 64,637 61,399 87,140 61,703 18.41%
PBT 6,106 9,515 13,770 9,731 14,461 15,794 26,177 -62.00%
Tax -1,769 -4,745 -4,049 -3,468 -4,268 -4,601 -5,299 -51.78%
NP 4,337 4,770 9,721 6,263 10,193 11,193 20,878 -64.82%
-
NP to SH 7,774 4,997 9,600 5,637 10,438 10,836 21,080 -48.48%
-
Tax Rate 28.97% 49.87% 29.40% 35.64% 29.51% 29.13% 20.24% -
Total Cost 75,225 54,143 68,979 58,374 51,206 75,947 40,825 50.13%
-
Net Worth 437,379 598,193 589,963 575,760 436,858 532,493 527,829 -11.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,373 - - - 6,552 - - -
Div Payout % 56.26% - - - 62.78% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 437,379 598,193 589,963 575,760 436,858 532,493 527,829 -11.74%
NOSH 437,379 438,333 436,363 436,976 436,858 436,935 436,438 0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.45% 8.10% 12.35% 9.69% 16.60% 12.84% 33.84% -
ROE 1.78% 0.84% 1.63% 0.98% 2.39% 2.03% 3.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.19 13.44 18.04 14.79 14.05 19.94 14.14 18.22%
EPS 1.78 1.14 2.20 1.29 2.39 2.48 4.83 -48.50%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.00 1.3647 1.352 1.3176 1.00 1.2187 1.2094 -11.87%
Adjusted Per Share Value based on latest NOSH - 436,976
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.94 2.91 3.89 3.20 3.04 4.31 3.05 18.55%
EPS 0.38 0.25 0.47 0.28 0.52 0.54 1.04 -48.79%
DPS 0.22 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.2164 0.296 0.2919 0.2849 0.2162 0.2635 0.2612 -11.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 0.97 0.87 0.82 0.81 0.82 0.78 -
P/RPS 6.49 7.22 4.82 5.54 5.76 4.11 5.52 11.36%
P/EPS 66.39 85.09 39.55 63.57 33.90 33.06 16.15 155.95%
EY 1.51 1.18 2.53 1.57 2.95 3.02 6.19 -60.85%
DY 0.85 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.18 0.71 0.64 0.62 0.81 0.67 0.64 50.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 20/11/13 28/08/13 29/05/13 27/02/13 23/11/12 28/08/12 -
Price 1.20 0.955 0.96 0.90 0.76 0.86 0.83 -
P/RPS 6.60 7.11 5.32 6.08 5.41 4.31 5.87 8.10%
P/EPS 67.51 83.77 43.64 69.77 31.81 34.68 17.18 148.39%
EY 1.48 1.19 2.29 1.43 3.14 2.88 5.82 -59.76%
DY 0.83 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 1.20 0.70 0.71 0.68 0.76 0.71 0.69 44.47%

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