[TALIWRK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.78%
YoY- 5.34%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 145,978 214,196 168,106 128,978 140,770 114,006 57,566 16.76%
PBT 55,134 56,870 61,806 54,524 51,020 32,648 16,986 21.66%
Tax -15,450 -16,028 -18,418 -15,704 -14,168 -10,830 -5,287 19.55%
NP 39,684 40,842 43,388 38,820 36,852 21,818 11,699 22.56%
-
NP to SH 39,732 40,756 43,388 38,820 36,852 21,818 11,699 22.59%
-
Tax Rate 28.02% 28.18% 29.80% 28.80% 27.77% 33.17% 31.13% -
Total Cost 106,294 173,354 124,718 90,158 103,918 92,188 45,867 15.02%
-
Net Worth 0 177,894 222,231 185,865 151,398 115,776 17,722 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 28,623 10,673 15,873 - 8,919 - - -
Div Payout % 72.04% 26.19% 36.59% - 24.20% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 177,894 222,231 185,865 151,398 115,776 17,722 -
NOSH 357,797 176,100 176,373 117,636 117,363 117,301 19,890 61.83%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 27.18% 19.07% 25.81% 30.10% 26.18% 19.14% 20.32% -
ROE 0.00% 22.91% 19.52% 20.89% 24.34% 18.84% 66.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.80 120.41 95.31 109.64 119.94 97.19 289.42 -27.84%
EPS 11.10 11.58 24.60 33.00 31.40 18.60 11.80 -1.01%
DPS 8.00 6.00 9.00 0.00 7.60 0.00 0.00 -
NAPS 0.00 1.00 1.26 1.58 1.29 0.987 0.891 -
Adjusted Per Share Value based on latest NOSH - 117,825
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.22 10.60 8.32 6.38 6.97 5.64 2.85 16.74%
EPS 1.97 2.02 2.15 1.92 1.82 1.08 0.58 22.59%
DPS 1.42 0.53 0.79 0.00 0.44 0.00 0.00 -
NAPS 0.00 0.088 0.11 0.092 0.0749 0.0573 0.0088 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.67 1.25 1.34 1.46 1.15 1.00 1.34 -
P/RPS 4.09 1.04 1.41 1.33 0.96 1.03 0.46 43.90%
P/EPS 15.04 5.46 5.45 4.42 3.66 5.38 2.28 36.92%
EY 6.65 18.33 18.36 22.60 27.30 18.60 43.89 -26.97%
DY 4.79 4.80 6.72 0.00 6.61 0.00 0.00 -
P/NAPS 0.00 1.25 1.06 0.92 0.89 1.01 1.50 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 02/09/05 27/08/04 27/08/03 26/08/02 30/08/01 28/08/00 -
Price 1.74 1.30 1.33 1.70 1.10 1.00 1.40 -
P/RPS 4.26 1.08 1.40 1.55 0.92 1.03 0.48 43.86%
P/EPS 15.67 5.67 5.41 5.15 3.50 5.38 2.38 36.88%
EY 6.38 17.62 18.50 19.41 28.55 18.60 42.01 -26.94%
DY 4.60 4.62 6.77 0.00 6.91 0.00 0.00 -
P/NAPS 0.00 1.30 1.06 1.08 0.85 1.01 1.57 -

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