[TALIWRK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.42%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,545 39,165 69,290 59,813 34,500 47,058 46,801 -1.57%
PBT 25,669 14,131 16,213 11,740 11,713 12,898 13,617 11.13%
Tax -3,790 -3,759 -4,230 -3,320 -3,427 -3,551 -3,891 -0.43%
NP 21,879 10,372 11,983 8,420 8,286 9,347 9,726 14.46%
-
NP to SH 21,180 10,127 11,873 8,703 8,318 9,287 9,726 13.84%
-
Tax Rate 14.76% 26.60% 26.09% 28.28% 29.26% 27.53% 28.57% -
Total Cost 20,666 28,793 57,307 51,393 26,214 37,711 37,075 -9.27%
-
Net Worth 431,762 363,404 338,474 319,919 308,211 221,621 228,118 11.21%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 431,762 363,404 338,474 319,919 308,211 221,621 228,118 11.21%
NOSH 384,267 376,468 376,920 373,519 371,339 351,780 176,836 13.80%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 51.43% 26.48% 17.29% 14.08% 24.02% 19.86% 20.78% -
ROE 4.91% 2.79% 3.51% 2.72% 2.70% 4.19% 4.26% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.07 10.40 18.38 16.01 9.29 13.38 26.47 -13.51%
EPS 5.51 2.69 3.15 2.33 2.24 2.64 5.50 0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1236 0.9653 0.898 0.8565 0.83 0.63 1.29 -2.27%
Adjusted Per Share Value based on latest NOSH - 373,519
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.11 1.94 3.43 2.96 1.71 2.33 2.32 -1.56%
EPS 1.05 0.50 0.59 0.43 0.41 0.46 0.48 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2136 0.1798 0.1675 0.1583 0.1525 0.1097 0.1129 11.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.32 1.60 1.78 2.19 1.70 1.44 1.37 -
P/RPS 11.92 15.38 9.68 13.68 18.30 10.76 5.18 14.89%
P/EPS 23.95 59.48 56.51 93.99 75.89 54.55 24.91 -0.65%
EY 4.18 1.68 1.77 1.06 1.32 1.83 4.01 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.66 1.98 2.56 2.05 2.29 1.06 1.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 20/11/07 27/11/06 21/11/05 25/11/04 -
Price 1.16 1.44 1.38 2.52 1.68 1.37 1.50 -
P/RPS 10.48 13.84 7.51 15.74 18.08 10.24 5.67 10.77%
P/EPS 21.05 53.53 43.81 108.15 75.00 51.89 27.27 -4.22%
EY 4.75 1.87 2.28 0.92 1.33 1.93 3.67 4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.49 1.54 2.94 2.02 2.17 1.16 -1.96%

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