[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 83.62%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 75,021 134,916 80,050 72,989 107,098 84,053 64,489 2.55%
PBT 22,625 28,743 25,873 27,567 28,435 30,903 27,262 -3.05%
Tax -5,856 -8,259 -7,141 -7,725 -8,014 -9,209 -7,852 -4.76%
NP 16,769 20,484 18,732 19,842 20,421 21,694 19,410 -2.40%
-
NP to SH 16,480 20,484 18,779 19,866 20,378 21,694 19,410 -2.68%
-
Tax Rate 25.88% 28.73% 27.60% 28.02% 28.18% 29.80% 28.80% -
Total Cost 58,252 114,432 61,318 53,147 86,677 62,359 45,079 4.36%
-
Net Worth 358,835 333,269 316,106 0 177,894 222,231 185,865 11.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,525 11,275 11,200 14,311 5,336 7,936 - -
Div Payout % 45.66% 55.05% 59.64% 72.04% 26.19% 36.59% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 358,835 333,269 316,106 0 177,894 222,231 185,865 11.57%
NOSH 376,255 375,853 373,339 357,797 176,100 176,373 117,636 21.36%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.35% 15.18% 23.40% 27.18% 19.07% 25.81% 30.10% -
ROE 4.59% 6.15% 5.94% 0.00% 11.46% 9.76% 10.44% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.94 35.90 21.44 20.40 60.20 47.66 54.82 -15.49%
EPS 4.38 5.45 5.03 5.55 5.79 12.30 16.50 -19.81%
DPS 2.00 3.00 3.00 4.00 3.00 4.50 0.00 -
NAPS 0.9537 0.8867 0.8467 0.00 1.00 1.26 1.58 -8.06%
Adjusted Per Share Value based on latest NOSH - 363,190
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.71 6.68 3.96 3.61 5.30 4.16 3.19 2.54%
EPS 0.82 1.01 0.93 0.98 1.01 1.07 0.96 -2.59%
DPS 0.37 0.56 0.55 0.71 0.26 0.39 0.00 -
NAPS 0.1775 0.1649 0.1564 0.00 0.088 0.11 0.092 11.56%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.73 2.35 1.75 1.67 1.25 1.34 1.46 -
P/RPS 8.68 6.55 8.16 8.19 2.08 2.81 2.66 21.76%
P/EPS 39.50 43.12 34.79 30.08 10.91 10.89 8.85 28.28%
EY 2.53 2.32 2.87 3.32 9.16 9.18 11.30 -22.05%
DY 1.16 1.28 1.71 2.40 2.40 3.36 0.00 -
P/NAPS 1.81 2.65 2.07 0.00 1.25 1.06 0.92 11.92%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 29/08/08 29/08/07 29/08/06 02/09/05 27/08/04 27/08/03 -
Price 1.69 1.86 2.10 1.74 1.30 1.33 1.70 -
P/RPS 8.48 5.18 9.79 8.53 2.16 2.79 3.10 18.24%
P/EPS 38.58 34.13 41.75 31.34 11.35 10.81 10.30 24.59%
EY 2.59 2.93 2.40 3.19 8.81 9.25 9.71 -19.75%
DY 1.18 1.61 1.43 2.30 2.31 3.38 0.00 -
P/NAPS 1.77 2.10 2.48 0.00 1.30 1.06 1.08 8.57%

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