[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 67.93%
YoY- 75.76%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 154,156 130,854 104,698 98,011 85,849 87,135 77,226 -0.73%
PBT 41,333 44,520 39,539 41,775 26,094 26,230 19,934 -0.77%
Tax -11,565 -13,100 -11,616 -10,833 -8,489 -8,282 0 -100.00%
NP 29,768 31,420 27,923 30,942 17,605 17,948 19,934 -0.42%
-
NP to SH 29,665 31,420 27,923 30,942 17,605 17,948 19,934 -0.42%
-
Tax Rate 27.98% 29.42% 29.38% 25.93% 32.53% 31.57% 0.00% -
Total Cost 124,388 99,434 76,775 67,069 68,244 69,187 57,292 -0.82%
-
Net Worth 221,959 227,706 191,237 160,570 122,765 109,854 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 10,569 7,943 4,458 8,907 - - - -100.00%
Div Payout % 35.63% 25.28% 15.97% 28.79% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 221,959 227,706 191,237 160,570 122,765 109,854 0 -100.00%
NOSH 352,315 176,516 117,323 117,204 117,366 103,149 99,670 -1.33%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 19.31% 24.01% 26.67% 31.57% 20.51% 20.60% 25.81% -
ROE 13.37% 13.80% 14.60% 19.27% 14.34% 16.34% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 43.76 74.13 89.24 83.62 73.15 84.47 77.48 0.60%
EPS 8.42 17.80 23.80 26.40 15.00 17.40 20.00 0.92%
DPS 3.00 4.50 3.80 7.60 0.00 0.00 0.00 -100.00%
NAPS 0.63 1.29 1.63 1.37 1.046 1.065 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 116,953
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 7.63 6.47 5.18 4.85 4.25 4.31 3.82 -0.73%
EPS 1.47 1.55 1.38 1.53 0.87 0.89 0.99 -0.41%
DPS 0.52 0.39 0.22 0.44 0.00 0.00 0.00 -100.00%
NAPS 0.1098 0.1127 0.0946 0.0794 0.0607 0.0544 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.44 1.37 1.98 1.09 0.90 1.46 0.00 -
P/RPS 3.29 1.85 2.22 1.30 1.23 1.73 0.00 -100.00%
P/EPS 17.10 7.70 8.32 4.13 6.00 8.39 0.00 -100.00%
EY 5.85 12.99 12.02 24.22 16.67 11.92 0.00 -100.00%
DY 2.08 3.28 1.92 6.97 0.00 0.00 0.00 -100.00%
P/NAPS 2.29 1.06 1.21 0.80 0.86 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 25/11/04 19/11/03 26/11/02 28/11/01 23/11/00 - -
Price 1.37 1.50 1.85 1.10 1.05 1.45 0.00 -
P/RPS 3.13 2.02 2.07 1.32 1.44 1.72 0.00 -100.00%
P/EPS 16.27 8.43 7.77 4.17 7.00 8.33 0.00 -100.00%
EY 6.15 11.87 12.86 24.00 14.29 12.00 0.00 -100.00%
DY 2.19 3.00 2.05 6.91 0.00 0.00 0.00 -100.00%
P/NAPS 2.17 1.16 1.13 0.80 1.00 1.36 0.00 -100.00%

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