[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.8%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 147,008 261,404 157,292 153,740 192,432 174,012 119,396 3.52%
PBT 45,168 66,892 52,212 60,368 57,048 52,624 56,056 -3.53%
Tax -11,264 -19,416 -14,424 -17,092 -15,960 -15,408 -16,124 -5.79%
NP 33,904 47,476 37,788 43,276 41,088 37,216 39,932 -2.68%
-
NP to SH 33,688 47,664 37,916 43,276 41,124 37,216 39,932 -2.79%
-
Tax Rate 24.94% 29.03% 27.63% 28.31% 27.98% 29.28% 28.76% -
Total Cost 113,104 213,928 119,504 110,464 151,344 136,796 79,464 6.05%
-
Net Worth 354,363 330,903 316,762 280,377 216,255 208,901 176,170 12.34%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - 31,598 17,851 -
Div Payout % - - - - - 84.91% 44.71% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 354,363 330,903 316,762 280,377 216,255 208,901 176,170 12.34%
NOSH 375,982 375,899 373,188 352,410 177,258 175,547 117,447 21.37%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 23.06% 18.16% 24.02% 28.15% 21.35% 21.39% 33.45% -
ROE 9.51% 14.40% 11.97% 15.43% 19.02% 17.82% 22.67% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 39.10 69.54 42.15 43.63 108.56 99.13 101.66 -14.70%
EPS 8.96 12.68 10.16 12.28 23.20 21.20 34.00 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 15.20 -
NAPS 0.9425 0.8803 0.8488 0.7956 1.22 1.19 1.50 -7.44%
Adjusted Per Share Value based on latest NOSH - 352,410
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.27 12.93 7.78 7.61 9.52 8.61 5.91 3.50%
EPS 1.67 2.36 1.88 2.14 2.03 1.84 1.98 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 1.56 0.88 -
NAPS 0.1753 0.1637 0.1567 0.1387 0.107 0.1034 0.0872 12.33%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.78 2.18 1.65 1.36 1.38 1.34 1.14 -
P/RPS 4.55 3.13 3.91 3.12 1.27 1.35 1.12 26.29%
P/EPS 19.87 17.19 16.24 11.07 5.95 6.32 3.35 34.50%
EY 5.03 5.82 6.16 9.03 16.81 15.82 29.82 -25.64%
DY 0.00 0.00 0.00 0.00 0.00 13.43 13.33 -
P/NAPS 1.89 2.48 1.94 1.71 1.13 1.13 0.76 16.38%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 28/05/08 30/05/07 31/05/06 26/05/05 27/05/04 22/05/03 -
Price 1.70 2.00 1.63 1.38 1.29 1.40 1.10 -
P/RPS 4.35 2.88 3.87 3.16 1.19 1.41 1.08 26.11%
P/EPS 18.97 15.77 16.04 11.24 5.56 6.60 3.24 34.21%
EY 5.27 6.34 6.23 8.90 17.98 15.14 30.91 -25.51%
DY 0.00 0.00 0.00 0.00 0.00 12.86 13.82 -
P/NAPS 1.80 2.27 1.92 1.73 1.06 1.18 0.73 16.21%

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