[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 96.2%
YoY- 62.35%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 202,250 191,939 133,897 128,393 114,186 204,206 139,863 6.33%
PBT 33,017 46,585 45,873 54,515 36,756 44,956 37,613 -2.14%
Tax -12,262 -14,017 -10,967 -11,079 -9,615 -12,489 -10,461 2.68%
NP 20,755 32,568 34,906 43,436 27,141 32,467 27,152 -4.37%
-
NP to SH 20,235 32,563 34,554 43,197 26,607 32,357 27,482 -4.96%
-
Tax Rate 37.14% 30.09% 23.91% 20.32% 26.16% 27.78% 27.81% -
Total Cost 181,495 159,371 98,991 84,957 87,045 171,739 112,711 8.25%
-
Net Worth 595,144 531,964 505,832 426,559 363,792 337,474 320,249 10.87%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 7,537 11,274 11,217 -
Div Payout % - - - - 28.33% 34.84% 40.82% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 595,144 531,964 505,832 426,559 363,792 337,474 320,249 10.87%
NOSH 436,099 436,501 436,287 379,636 376,869 375,807 373,904 2.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.26% 16.97% 26.07% 33.83% 23.77% 15.90% 19.41% -
ROE 3.40% 6.12% 6.83% 10.13% 7.31% 9.59% 8.58% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.38 43.97 30.69 33.82 30.30 54.34 37.41 3.64%
EPS 4.64 7.46 7.92 11.38 7.06 8.61 7.35 -7.37%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
NAPS 1.3647 1.2187 1.1594 1.1236 0.9653 0.898 0.8565 8.06%
Adjusted Per Share Value based on latest NOSH - 384,267
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.01 9.50 6.63 6.35 5.65 10.10 6.92 6.34%
EPS 1.00 1.61 1.71 2.14 1.32 1.60 1.36 -4.99%
DPS 0.00 0.00 0.00 0.00 0.37 0.56 0.56 -
NAPS 0.2945 0.2632 0.2503 0.2111 0.18 0.167 0.1585 10.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.97 0.82 0.97 1.32 1.60 1.78 2.19 -
P/RPS 2.09 1.86 3.16 3.90 5.28 3.28 5.85 -15.75%
P/EPS 20.91 10.99 12.25 11.60 22.66 20.67 29.80 -5.72%
EY 4.78 9.10 8.16 8.62 4.41 4.84 3.36 6.04%
DY 0.00 0.00 0.00 0.00 1.25 1.69 1.37 -
P/NAPS 0.71 0.67 0.84 1.17 1.66 1.98 2.56 -19.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 23/11/12 23/11/11 25/11/10 30/11/09 25/11/08 20/11/07 -
Price 0.955 0.86 0.95 1.16 1.44 1.38 2.52 -
P/RPS 2.06 1.96 3.10 3.43 4.75 2.54 6.74 -17.91%
P/EPS 20.58 11.53 11.99 10.19 20.40 16.03 34.29 -8.14%
EY 4.86 8.67 8.34 9.81 4.90 6.24 2.92 8.85%
DY 0.00 0.00 0.00 0.00 1.39 2.17 1.19 -
P/NAPS 0.70 0.71 0.82 1.03 1.49 1.54 2.94 -21.25%

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