[TALIWRK] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -5.43%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 134,758 126,919 116,747 116,609 111,587 18,578 -2.06%
PBT 52,442 53,397 38,399 33,304 27,423 -13,118 -
Tax -15,846 -14,279 -11,678 -10,673 -696 13,118 -
NP 36,596 39,118 26,721 22,631 26,727 0 -100.00%
-
NP to SH 36,596 39,118 26,721 22,631 26,727 -13,118 -
-
Tax Rate 30.22% 26.74% 30.41% 32.05% 2.54% - -
Total Cost 98,162 87,801 90,026 93,978 84,860 18,578 -1.73%
-
Net Worth 200,754 165,549 131,964 95,320 14,468 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 6,691 8,923 - - - - -100.00%
Div Payout % 18.29% 22.81% - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 200,754 165,549 131,964 95,320 14,468 0 -100.00%
NOSH 176,100 117,410 117,197 106,980 19,902 19,899 -2.26%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 27.16% 30.82% 22.89% 19.41% 23.95% 0.00% -
ROE 18.23% 23.63% 20.25% 23.74% 184.72% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 76.52 108.10 99.62 109.00 560.68 93.36 0.20%
EPS 20.80 22.20 22.80 21.20 26.90 -65.92 -
DPS 3.80 7.60 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.14 1.41 1.126 0.891 0.727 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 106,023
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.67 6.28 5.78 5.77 5.52 0.92 -2.06%
EPS 1.81 1.94 1.32 1.12 1.32 -0.65 -
DPS 0.33 0.44 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0993 0.0819 0.0653 0.0472 0.0072 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.35 1.15 0.81 1.65 0.00 0.00 -
P/RPS 1.76 1.06 0.81 1.51 0.00 0.00 -100.00%
P/EPS 6.50 3.45 3.55 7.80 0.00 0.00 -100.00%
EY 15.39 28.97 28.15 12.82 0.00 0.00 -100.00%
DY 2.81 6.61 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.18 0.82 0.72 1.85 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 18/02/03 28/02/02 28/02/01 28/04/00 - -
Price 1.40 1.19 0.90 1.21 1.55 0.00 -
P/RPS 1.83 1.10 0.90 1.11 0.28 0.00 -100.00%
P/EPS 6.74 3.57 3.95 5.72 1.15 0.00 -100.00%
EY 14.84 28.00 25.33 17.48 86.64 0.00 -100.00%
DY 2.71 6.39 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.23 0.84 0.80 1.36 2.13 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