[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.34%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 177,476 147,008 261,404 157,292 153,740 192,432 174,012 0.32%
PBT 92,856 45,168 66,892 52,212 60,368 57,048 52,624 9.92%
Tax -13,592 -11,264 -19,416 -14,424 -17,092 -15,960 -15,408 -2.06%
NP 79,264 33,904 47,476 37,788 43,276 41,088 37,216 13.42%
-
NP to SH 79,452 33,688 47,664 37,916 43,276 41,124 37,216 13.46%
-
Tax Rate 14.64% 24.94% 29.03% 27.63% 28.31% 27.98% 29.28% -
Total Cost 98,212 113,104 213,928 119,504 110,464 151,344 136,796 -5.37%
-
Net Worth 391,792 354,363 330,903 316,762 280,377 216,255 208,901 11.04%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 31,598 -
Div Payout % - - - - - - 84.91% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 391,792 354,363 330,903 316,762 280,377 216,255 208,901 11.04%
NOSH 376,796 375,982 375,899 373,188 352,410 177,258 175,547 13.56%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 44.66% 23.06% 18.16% 24.02% 28.15% 21.35% 21.39% -
ROE 20.28% 9.51% 14.40% 11.97% 15.43% 19.02% 17.82% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 47.10 39.10 69.54 42.15 43.63 108.56 99.13 -11.65%
EPS 21.20 8.96 12.68 10.16 12.28 23.20 21.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
NAPS 1.0398 0.9425 0.8803 0.8488 0.7956 1.22 1.19 -2.22%
Adjusted Per Share Value based on latest NOSH - 373,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 8.78 7.27 12.93 7.78 7.61 9.52 8.61 0.32%
EPS 3.93 1.67 2.36 1.88 2.14 2.03 1.84 13.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
NAPS 0.1939 0.1753 0.1637 0.1567 0.1387 0.107 0.1034 11.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.42 1.78 2.18 1.65 1.36 1.38 1.34 -
P/RPS 3.01 4.55 3.13 3.91 3.12 1.27 1.35 14.29%
P/EPS 6.73 19.87 17.19 16.24 11.07 5.95 6.32 1.05%
EY 14.85 5.03 5.82 6.16 9.03 16.81 15.82 -1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.43 -
P/NAPS 1.37 1.89 2.48 1.94 1.71 1.13 1.13 3.26%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 29/05/09 28/05/08 30/05/07 31/05/06 26/05/05 27/05/04 -
Price 1.77 1.70 2.00 1.63 1.38 1.29 1.40 -
P/RPS 3.76 4.35 2.88 3.87 3.16 1.19 1.41 17.75%
P/EPS 8.39 18.97 15.77 16.04 11.24 5.56 6.60 4.07%
EY 11.91 5.27 6.34 6.23 8.90 17.98 15.14 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.86 -
P/NAPS 1.70 1.80 2.27 1.92 1.73 1.06 1.18 6.27%

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