[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.08%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 153,740 192,432 174,012 119,396 125,744 113,056 29,002 32.02%
PBT 60,368 57,048 52,624 56,056 49,748 35,576 9,069 37.13%
Tax -17,092 -15,960 -15,408 -16,124 -15,524 -11,860 -2,723 35.79%
NP 43,276 41,088 37,216 39,932 34,224 23,716 6,346 37.68%
-
NP to SH 43,276 41,124 37,216 39,932 34,224 23,716 6,346 37.68%
-
Tax Rate 28.31% 27.98% 29.28% 28.76% 31.21% 33.34% 30.03% -
Total Cost 110,464 151,344 136,796 79,464 91,520 89,340 22,656 30.20%
-
Net Worth 280,377 216,255 208,901 176,170 140,646 109,628 17,714 58.42%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 31,598 17,851 - - - -
Div Payout % - - 84.91% 44.71% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 280,377 216,255 208,901 176,170 140,646 109,628 17,714 58.42%
NOSH 352,410 177,258 175,547 117,447 117,205 116,254 19,881 61.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 28.15% 21.35% 21.39% 33.45% 27.22% 20.98% 21.88% -
ROE 15.43% 19.02% 17.82% 22.67% 24.33% 21.63% 35.82% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.63 108.56 99.13 101.66 107.29 97.25 145.88 -18.21%
EPS 12.28 23.20 21.20 34.00 29.20 20.40 6.40 11.46%
DPS 0.00 0.00 18.00 15.20 0.00 0.00 0.00 -
NAPS 0.7956 1.22 1.19 1.50 1.20 0.943 0.891 -1.86%
Adjusted Per Share Value based on latest NOSH - 117,447
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.61 9.52 8.61 5.91 6.22 5.59 1.43 32.11%
EPS 2.14 2.03 1.84 1.98 1.69 1.17 0.31 37.96%
DPS 0.00 0.00 1.56 0.88 0.00 0.00 0.00 -
NAPS 0.1387 0.107 0.1034 0.0872 0.0696 0.0542 0.0088 58.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.36 1.38 1.34 1.14 0.93 1.13 1.71 -
P/RPS 3.12 1.27 1.35 1.12 0.87 1.16 1.17 17.75%
P/EPS 11.07 5.95 6.32 3.35 3.18 5.54 5.36 12.84%
EY 9.03 16.81 15.82 29.82 31.40 18.05 18.67 -11.39%
DY 0.00 0.00 13.43 13.33 0.00 0.00 0.00 -
P/NAPS 1.71 1.13 1.13 0.76 0.78 1.20 1.92 -1.91%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 27/05/04 22/05/03 17/05/02 11/05/01 04/07/00 -
Price 1.38 1.29 1.40 1.10 1.22 1.10 1.25 -
P/RPS 3.16 1.19 1.41 1.08 1.14 1.13 0.86 24.20%
P/EPS 11.24 5.56 6.60 3.24 4.18 5.39 3.92 19.18%
EY 8.90 17.98 15.14 30.91 23.93 18.55 25.54 -16.10%
DY 0.00 0.00 12.86 13.82 0.00 0.00 0.00 -
P/NAPS 1.73 1.06 1.18 0.73 1.02 1.17 1.40 3.58%

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