[TALIWRK] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 64.34%
YoY- 420.07%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 116,039 116,057 116,795 117,708 95,578 94,020 65,018 -0.58%
PBT 32,615 33,104 33,279 33,703 20,756 17,726 8,657 -1.33%
Tax -10,801 -10,915 -10,673 -8,282 -1,558 1,006 3,729 -
NP 21,814 22,189 22,606 25,421 19,198 18,732 12,386 -0.57%
-
NP to SH 21,814 22,189 22,606 25,421 15,469 15,003 8,657 -0.93%
-
Tax Rate 33.12% 32.97% 32.07% 24.57% 7.51% -5.68% -43.07% -
Total Cost 94,225 93,868 94,189 92,287 76,380 75,288 52,632 -0.58%
-
Net Worth 117,006 109,628 94,467 110,458 17,742 17,714 14,374 -2.10%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 117,006 109,628 94,467 110,458 17,742 17,714 14,374 -2.10%
NOSH 118,547 116,254 106,023 103,716 19,912 19,881 19,772 -1.80%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 18.80% 19.12% 19.36% 21.60% 20.09% 19.92% 19.05% -
ROE 18.64% 20.24% 23.93% 23.01% 87.19% 84.69% 60.22% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 97.88 99.83 110.16 113.49 479.98 472.91 328.82 1.23%
EPS 18.40 19.09 21.32 24.51 77.68 75.46 43.78 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 0.943 0.891 1.065 0.891 0.891 0.727 -0.30%
Adjusted Per Share Value based on latest NOSH - 103,716
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 5.74 5.74 5.78 5.82 4.73 4.65 3.22 -0.58%
EPS 1.08 1.10 1.12 1.26 0.77 0.74 0.43 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0542 0.0467 0.0547 0.0088 0.0088 0.0071 -2.10%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.00 1.13 1.65 1.46 1.34 1.71 0.00 -
P/RPS 1.02 1.13 1.50 1.29 0.28 0.36 0.00 -100.00%
P/EPS 5.43 5.92 7.74 5.96 1.72 2.27 0.00 -100.00%
EY 18.40 16.89 12.92 16.79 57.97 44.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.85 1.37 1.50 1.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/08/01 11/05/01 28/02/01 23/11/00 28/08/00 - - -
Price 1.00 1.10 1.21 1.45 1.40 0.00 0.00 -
P/RPS 1.02 1.10 1.10 1.28 0.29 0.00 0.00 -100.00%
P/EPS 5.43 5.76 5.67 5.92 1.80 0.00 0.00 -100.00%
EY 18.40 17.35 17.62 16.90 55.49 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 1.36 1.36 1.57 0.00 0.00 -100.00%

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