[TALIWRK] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -95.01%
YoY- 300.43%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 81,723 71,353 75,215 70,857 75,603 64,637 43,096 11.24%
PBT 12,950 10,373 15,829 25,957 12,398 9,731 4,614 18.75%
Tax -2,982 -2,095 -12,889 -9,630 -4,967 -3,468 -4,117 -5.23%
NP 9,968 8,278 2,940 16,327 7,431 6,263 497 64.79%
-
NP to SH 7,597 6,874 -225 15,028 3,753 5,637 647 50.73%
-
Tax Rate 23.03% 20.20% 81.43% 37.10% 40.06% 35.64% 89.23% -
Total Cost 71,755 63,075 72,275 54,530 68,172 58,374 42,599 9.07%
-
Net Worth 1,036,894 0 1,050,862 873,720 604,494 575,760 495,903 13.07%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 24,189 24,189 22,500 8,737 - - - -
Div Payout % 318.41% 351.90% 0.00% 58.14% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,036,894 0 1,050,862 873,720 604,494 575,760 495,903 13.07%
NOSH 1,209,489 1,209,489 1,125,000 436,860 436,395 436,976 431,333 18.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.20% 11.60% 3.91% 23.04% 9.83% 9.69% 1.15% -
ROE 0.73% 0.00% -0.02% 1.72% 0.62% 0.98% 0.13% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.76 5.90 6.69 16.22 17.32 14.79 9.99 -6.29%
EPS 0.63 0.57 -0.02 1.38 0.86 1.29 0.15 27.00%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.8573 0.00 0.9341 2.00 1.3852 1.3176 1.1497 -4.77%
Adjusted Per Share Value based on latest NOSH - 436,860
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.04 3.53 3.72 3.51 3.74 3.20 2.13 11.25%
EPS 0.38 0.34 -0.01 0.74 0.19 0.28 0.03 52.64%
DPS 1.20 1.20 1.11 0.43 0.00 0.00 0.00 -
NAPS 0.513 0.00 0.52 0.4323 0.2991 0.2849 0.2454 13.07%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.825 1.61 1.31 2.29 1.17 0.82 0.96 -
P/RPS 12.21 27.29 19.59 14.12 6.75 5.54 9.61 4.06%
P/EPS 131.35 283.28 -6,550.00 66.57 136.05 63.57 640.00 -23.18%
EY 0.76 0.35 -0.02 1.50 0.74 1.57 0.16 29.63%
DY 2.42 1.24 1.53 0.87 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 1.40 1.15 0.84 0.62 0.84 2.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 22/05/17 24/05/16 27/05/15 16/05/14 29/05/13 22/05/12 -
Price 0.91 1.51 1.44 2.23 1.17 0.90 0.82 -
P/RPS 13.47 25.60 21.54 13.75 6.75 6.08 8.21 8.59%
P/EPS 144.88 265.69 -7,200.00 64.83 136.05 69.77 546.67 -19.84%
EY 0.69 0.38 -0.01 1.54 0.74 1.43 0.18 25.08%
DY 2.20 1.32 1.39 0.90 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.54 1.12 0.84 0.68 0.71 6.90%

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