[TALIWRK] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -62.99%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 65,351 39,323 38,435 48,108 43,503 29,849 31,436 12.95%
PBT 16,723 13,053 15,092 14,262 13,156 14,014 12,437 5.05%
Tax -4,854 -3,606 -4,273 -3,990 -3,852 -4,031 -3,881 3.79%
NP 11,869 9,447 10,819 10,272 9,304 9,983 8,556 5.60%
-
NP to SH 11,916 9,479 10,819 10,281 9,304 9,983 8,556 5.67%
-
Tax Rate 29.03% 27.63% 28.31% 27.98% 29.28% 28.76% 31.21% -
Total Cost 53,482 29,876 27,616 37,836 34,199 19,866 22,880 15.18%
-
Net Worth 330,903 316,762 280,377 216,255 208,901 176,170 140,646 15.31%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - 7,899 4,462 - -
Div Payout % - - - - 84.91% 44.71% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 330,903 316,762 280,377 216,255 208,901 176,170 140,646 15.31%
NOSH 375,899 373,188 352,410 177,258 175,547 117,447 117,205 21.41%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.16% 24.02% 28.15% 21.35% 21.39% 33.45% 27.22% -
ROE 3.60% 2.99% 3.86% 4.75% 4.45% 5.67% 6.08% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 17.39 10.54 10.91 27.14 24.78 25.41 26.82 -6.96%
EPS 3.17 2.54 3.07 5.80 5.30 8.50 7.30 -12.96%
DPS 0.00 0.00 0.00 0.00 4.50 3.80 0.00 -
NAPS 0.8803 0.8488 0.7956 1.22 1.19 1.50 1.20 -5.02%
Adjusted Per Share Value based on latest NOSH - 177,258
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3.23 1.95 1.90 2.38 2.15 1.48 1.56 12.88%
EPS 0.59 0.47 0.54 0.51 0.46 0.49 0.42 5.82%
DPS 0.00 0.00 0.00 0.00 0.39 0.22 0.00 -
NAPS 0.1637 0.1567 0.1387 0.107 0.1034 0.0872 0.0696 15.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.18 1.65 1.36 1.38 1.34 1.14 0.93 -
P/RPS 12.54 15.66 12.47 5.08 5.41 4.49 3.47 23.85%
P/EPS 68.77 64.96 44.30 23.79 25.28 13.41 12.74 32.41%
EY 1.45 1.54 2.26 4.20 3.96 7.46 7.85 -24.51%
DY 0.00 0.00 0.00 0.00 3.36 3.33 0.00 -
P/NAPS 2.48 1.94 1.71 1.13 1.13 0.76 0.78 21.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 31/05/06 26/05/05 27/05/04 22/05/03 17/05/02 -
Price 2.00 1.63 1.38 1.29 1.40 1.10 1.22 -
P/RPS 11.50 15.47 12.65 4.75 5.65 4.33 4.55 16.69%
P/EPS 63.09 64.17 44.95 22.24 26.42 12.94 16.71 24.76%
EY 1.59 1.56 2.22 4.50 3.79 7.73 5.98 -19.79%
DY 0.00 0.00 0.00 0.00 3.21 3.45 0.00 -
P/NAPS 2.27 1.92 1.73 1.06 1.18 0.73 1.02 14.24%

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