[TALIWRK] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 102.62%
YoY- 699.21%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 81,800 78,700 61,703 52,994 41,479 38,269 69,565 2.73%
PBT 17,799 13,770 26,177 21,867 5,632 11,333 12,020 6.75%
Tax -5,140 -4,049 -5,299 -4,292 -3,891 -3,040 -3,405 7.10%
NP 12,659 9,721 20,878 17,575 1,741 8,293 8,615 6.62%
-
NP to SH 12,691 9,600 21,080 17,215 2,154 8,058 8,568 6.76%
-
Tax Rate 28.88% 29.40% 20.24% 19.63% 69.09% 26.82% 28.33% -
Total Cost 69,141 68,979 40,825 35,419 39,738 29,976 60,950 2.12%
-
Net Worth 610,214 589,963 527,829 500,283 365,434 359,108 333,212 10.60%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 7,530 11,273 -
Div Payout % - - - - - 93.46% 131.58% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 610,214 589,963 527,829 500,283 365,434 359,108 333,212 10.60%
NOSH 436,116 436,363 436,438 436,928 365,434 376,542 375,789 2.51%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.48% 12.35% 33.84% 33.16% 4.20% 21.67% 12.38% -
ROE 2.08% 1.63% 3.99% 3.44% 0.59% 2.24% 2.57% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.76 18.04 14.14 12.13 11.35 10.16 18.51 0.22%
EPS 2.91 2.20 4.83 3.94 0.57 2.14 2.28 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 1.3992 1.352 1.2094 1.145 1.00 0.9537 0.8867 7.89%
Adjusted Per Share Value based on latest NOSH - 436,928
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.05 3.89 3.05 2.62 2.05 1.89 3.44 2.75%
EPS 0.63 0.47 1.04 0.85 0.11 0.40 0.42 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.56 -
NAPS 0.3019 0.2919 0.2612 0.2475 0.1808 0.1777 0.1649 10.59%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 0.87 0.78 1.29 1.53 1.73 2.35 -
P/RPS 6.13 4.82 5.52 10.64 13.48 17.02 12.69 -11.41%
P/EPS 39.52 39.55 16.15 32.74 259.57 80.84 103.07 -14.75%
EY 2.53 2.53 6.19 3.05 0.39 1.24 0.97 17.31%
DY 0.00 0.00 0.00 0.00 0.00 1.16 1.28 -
P/NAPS 0.82 0.64 0.64 1.13 1.53 1.81 2.65 -17.75%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 29/08/08 -
Price 1.19 0.96 0.83 1.17 1.43 1.69 1.86 -
P/RPS 6.34 5.32 5.87 9.65 12.60 16.63 10.05 -7.38%
P/EPS 40.89 43.64 17.18 29.70 242.61 78.97 81.58 -10.86%
EY 2.45 2.29 5.82 3.37 0.41 1.27 1.23 12.16%
DY 0.00 0.00 0.00 0.00 0.00 1.18 1.61 -
P/NAPS 0.85 0.71 0.69 1.02 1.43 1.77 2.10 -13.98%

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