[TALIWRK] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -28.1%
YoY- -7.87%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 52,994 41,479 38,269 69,565 40,727 34,554 58,990 -1.76%
PBT 21,867 5,632 11,333 12,020 12,820 12,475 14,173 7.49%
Tax -4,292 -3,891 -3,040 -3,405 -3,535 -3,452 -4,033 1.04%
NP 17,575 1,741 8,293 8,615 9,285 9,023 10,140 9.59%
-
NP to SH 17,215 2,154 8,058 8,568 9,300 9,047 10,106 9.27%
-
Tax Rate 19.63% 69.09% 26.82% 28.33% 27.57% 27.67% 28.46% -
Total Cost 35,419 39,738 29,976 60,950 31,442 25,531 48,850 -5.21%
-
Net Worth 500,283 365,434 359,108 333,212 316,237 0 177,894 18.79%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 7,530 11,273 11,204 14,527 5,336 -
Div Payout % - - 93.46% 131.58% 120.48% 160.58% 52.81% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 500,283 365,434 359,108 333,212 316,237 0 177,894 18.79%
NOSH 436,928 365,434 376,542 375,789 373,493 363,190 176,100 16.34%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.16% 4.20% 21.67% 12.38% 22.80% 26.11% 17.19% -
ROE 3.44% 0.59% 2.24% 2.57% 2.94% 0.00% 5.68% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.13 11.35 10.16 18.51 10.90 9.51 33.16 -15.42%
EPS 3.94 0.57 2.14 2.28 2.49 2.49 2.87 5.42%
DPS 0.00 0.00 2.00 3.00 3.00 4.00 3.00 -
NAPS 1.145 1.00 0.9537 0.8867 0.8467 0.00 1.00 2.28%
Adjusted Per Share Value based on latest NOSH - 375,789
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.62 2.05 1.89 3.44 2.02 1.71 2.92 -1.78%
EPS 0.85 0.11 0.40 0.42 0.46 0.45 0.50 9.24%
DPS 0.00 0.00 0.37 0.56 0.55 0.72 0.26 -
NAPS 0.2475 0.1808 0.1777 0.1649 0.1565 0.00 0.088 18.79%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.29 1.53 1.73 2.35 1.75 1.67 1.25 -
P/RPS 10.64 13.48 17.02 12.69 16.05 17.55 3.77 18.86%
P/EPS 32.74 259.57 80.84 103.07 70.28 67.04 22.00 6.84%
EY 3.05 0.39 1.24 0.97 1.42 1.49 4.54 -6.41%
DY 0.00 0.00 1.16 1.28 1.71 2.40 2.40 -
P/NAPS 1.13 1.53 1.81 2.65 2.07 0.00 1.25 -1.66%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 23/08/10 18/08/09 29/08/08 29/08/07 29/08/06 02/09/05 -
Price 1.17 1.43 1.69 1.86 2.10 1.74 1.30 -
P/RPS 9.65 12.60 16.63 10.05 19.26 18.29 3.92 16.19%
P/EPS 29.70 242.61 78.97 81.58 84.34 69.85 22.88 4.44%
EY 3.37 0.41 1.27 1.23 1.19 1.43 4.37 -4.23%
DY 0.00 0.00 1.18 1.61 1.43 2.30 2.31 -
P/NAPS 1.02 1.43 1.77 2.10 2.48 0.00 1.30 -3.96%

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