[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -47.56%
YoY- 771.25%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 300,860 283,428 302,412 258,548 172,384 162,440 177,476 9.18%
PBT 63,316 103,828 49,592 38,924 18,456 47,604 92,856 -6.17%
Tax -51,556 -38,520 -19,868 -13,872 -16,468 -14,156 -13,592 24.85%
NP 11,760 65,308 29,724 25,052 1,988 33,448 79,264 -27.21%
-
NP to SH -900 60,112 15,012 22,548 2,588 33,984 79,452 -
-
Tax Rate 81.43% 37.10% 40.06% 35.64% 89.23% 29.74% 14.64% -
Total Cost 289,100 218,120 272,688 233,496 170,396 128,992 98,212 19.69%
-
Net Worth 1,050,862 873,720 604,494 575,760 495,903 494,735 391,792 17.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 90,000 34,948 - - - - - -
Div Payout % 0.00% 58.14% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,050,862 873,720 604,494 575,760 495,903 494,735 391,792 17.85%
NOSH 1,125,000 436,860 436,395 436,976 431,333 447,157 376,796 19.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.91% 23.04% 9.83% 9.69% 1.15% 20.59% 44.66% -
ROE -0.09% 6.88% 2.48% 3.92% 0.52% 6.87% 20.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.74 64.88 69.30 59.17 39.97 36.33 47.10 -8.99%
EPS -0.08 5.52 3.44 5.16 0.60 7.60 21.20 -
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9341 2.00 1.3852 1.3176 1.1497 1.1064 1.0398 -1.76%
Adjusted Per Share Value based on latest NOSH - 436,976
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.92 14.06 15.00 12.83 8.55 8.06 8.80 9.18%
EPS -0.04 2.98 0.74 1.12 0.13 1.69 3.94 -
DPS 4.46 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5213 0.4334 0.2999 0.2856 0.246 0.2454 0.1944 17.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.31 2.29 1.17 0.82 0.96 1.27 1.42 -
P/RPS 4.90 3.53 1.69 1.39 2.40 3.50 3.01 8.45%
P/EPS -1,637.50 16.64 34.01 15.89 160.00 16.71 6.73 -
EY -0.06 6.01 2.94 6.29 0.63 5.98 14.85 -
DY 6.11 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.15 0.84 0.62 0.84 1.15 1.37 0.36%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 27/05/15 16/05/14 29/05/13 22/05/12 23/05/11 19/05/10 -
Price 1.44 2.23 1.17 0.90 0.82 1.13 1.77 -
P/RPS 5.38 3.44 1.69 1.52 2.05 3.11 3.76 6.14%
P/EPS -1,800.00 16.21 34.01 17.44 136.67 14.87 8.39 -
EY -0.06 6.17 2.94 5.73 0.73 6.73 11.91 -
DY 5.56 3.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.12 0.84 0.68 0.71 1.02 1.70 -1.63%

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