[TALIWRK] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
09-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 33961.34%
YoY- 702.49%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 89,077 97,046 91,280 76,833 73,297 81,800 78,700 2.08%
PBT 17,005 25,346 10,302 21,718 13,601 17,799 13,770 3.57%
Tax -3,761 -5,686 -2,526 60,078 -4,106 -5,140 -4,049 -1.22%
NP 13,244 19,660 7,776 81,796 9,495 12,659 9,721 5.28%
-
NP to SH 10,712 17,426 5,995 76,188 9,494 12,691 9,600 1.84%
-
Tax Rate 22.12% 22.43% 24.52% -276.63% 30.19% 28.88% 29.40% -
Total Cost 75,833 77,386 83,504 -4,963 63,802 69,141 68,979 1.59%
-
Net Worth 102,746,224 1,030,121 1,085,516 1,117,786 875,023 610,214 589,963 136.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 24,189 24,189 24,189 24,186 - - - -
Div Payout % 225.82% 138.81% 403.50% 31.75% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 102,746,224 1,030,121 1,085,516 1,117,786 875,023 610,214 589,963 136.22%
NOSH 2,015,817 1,209,489 1,209,489 1,209,333 437,511 436,116 436,363 29.03%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.87% 20.26% 8.52% 106.46% 12.95% 15.48% 12.35% -
ROE 0.01% 1.69% 0.55% 6.82% 1.09% 2.08% 1.63% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.42 8.02 7.55 6.35 16.75 18.76 18.04 -20.88%
EPS 0.53 1.44 0.50 6.30 0.87 2.91 2.20 -21.10%
DPS 1.20 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 50.97 0.8517 0.8975 0.9243 2.00 1.3992 1.352 83.06%
Adjusted Per Share Value based on latest NOSH - 1,209,333
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.41 4.80 4.52 3.80 3.63 4.05 3.89 2.11%
EPS 0.53 0.86 0.30 3.77 0.47 0.63 0.47 2.02%
DPS 1.20 1.20 1.20 1.20 0.00 0.00 0.00 -
NAPS 50.8372 0.5097 0.5371 0.5531 0.4329 0.3019 0.2919 136.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.905 0.90 1.48 1.42 2.93 1.15 0.87 -
P/RPS 20.48 11.22 19.61 22.35 17.49 6.13 4.82 27.25%
P/EPS 170.31 62.47 298.59 22.54 135.02 39.52 39.55 27.53%
EY 0.59 1.60 0.33 4.44 0.74 2.53 2.53 -21.53%
DY 1.33 2.22 1.35 1.41 0.00 0.00 0.00 -
P/NAPS 0.02 1.06 1.65 1.54 1.47 0.82 0.64 -43.86%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 28/08/13 -
Price 0.90 1.24 1.47 1.46 3.48 1.19 0.96 -
P/RPS 20.37 15.45 19.48 22.98 20.77 6.34 5.32 25.06%
P/EPS 169.36 86.06 296.57 23.17 160.37 40.89 43.64 25.34%
EY 0.59 1.16 0.34 4.32 0.62 2.45 2.29 -20.22%
DY 1.33 1.61 1.36 1.37 0.00 0.00 0.00 -
P/NAPS 0.02 1.46 1.64 1.58 1.74 0.85 0.71 -44.82%

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