[TALIWRK] YoY Cumulative 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- -86.89%
YoY- 771.25%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 75,215 70,857 75,603 64,637 43,096 40,610 44,369 9.18%
PBT 15,829 25,957 12,398 9,731 4,614 11,901 23,214 -6.17%
Tax -12,889 -9,630 -4,967 -3,468 -4,117 -3,539 -3,398 24.85%
NP 2,940 16,327 7,431 6,263 497 8,362 19,816 -27.21%
-
NP to SH -225 15,028 3,753 5,637 647 8,496 19,863 -
-
Tax Rate 81.43% 37.10% 40.06% 35.64% 89.23% 29.74% 14.64% -
Total Cost 72,275 54,530 68,172 58,374 42,599 32,248 24,553 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 22,500 8,737 - - - - - -
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 -0.02% 1.72% 0.62% 0.98% 0.13% 1.72% 5.07% -
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 6.69 16.22 17.32 14.79 9.99 9.08 11.78 -8.99%
EPS -0.02 1.38 0.86 1.29 0.15 1.90 5.30 -
DPS 2.00 2.00 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 3.72 3.51 3.74 3.20 2.13 2.01 2.20 9.14%
EPS -0.01 0.74 0.19 0.28 0.03 0.42 0.98 -
DPS 1.11 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4323 0.2991 0.2849 0.2454 0.2448 0.1939 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 19.59 14.12 6.75 5.54 9.61 13.98 12.06 8.41%
P/EPS -6,550.00 66.57 136.05 63.57 640.00 66.84 26.94 -
EY -0.02 1.50 0.74 1.57 0.16 1.50 3.71 -
DY 1.53 0.87 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 21.54 13.75 6.75 6.08 8.21 12.44 15.03 6.17%
P/EPS -7,200.00 64.83 136.05 69.77 546.67 59.47 33.58 -
EY -0.01 1.54 0.74 1.43 0.18 1.68 2.98 -
DY 1.39 0.90 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