[TALIWRK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.68%
YoY- -14.71%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,140 40,343 42,545 39,165 69,290 59,813 34,500 16.68%
PBT 15,794 12,105 25,669 14,131 16,213 11,740 11,713 5.10%
Tax -4,601 -3,136 -3,790 -3,759 -4,230 -3,320 -3,427 5.02%
NP 11,193 8,969 21,879 10,372 11,983 8,420 8,286 5.13%
-
NP to SH 10,836 8,843 21,180 10,127 11,873 8,703 8,318 4.50%
-
Tax Rate 29.13% 25.91% 14.76% 26.60% 26.09% 28.28% 29.26% -
Total Cost 75,947 31,374 20,666 28,793 57,307 51,393 26,214 19.37%
-
Net Worth 532,493 505,052 431,762 363,404 338,474 319,919 308,211 9.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 532,493 505,052 431,762 363,404 338,474 319,919 308,211 9.53%
NOSH 436,935 435,615 384,267 376,468 376,920 373,519 371,339 2.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.84% 22.23% 51.43% 26.48% 17.29% 14.08% 24.02% -
ROE 2.03% 1.75% 4.91% 2.79% 3.51% 2.72% 2.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.94 9.26 11.07 10.40 18.38 16.01 9.29 13.56%
EPS 2.48 2.03 5.51 2.69 3.15 2.33 2.24 1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2187 1.1594 1.1236 0.9653 0.898 0.8565 0.83 6.60%
Adjusted Per Share Value based on latest NOSH - 376,468
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.31 2.00 2.11 1.94 3.43 2.96 1.71 16.64%
EPS 0.54 0.44 1.05 0.50 0.59 0.43 0.41 4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2635 0.2499 0.2136 0.1798 0.1675 0.1583 0.1525 9.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.82 0.97 1.32 1.60 1.78 2.19 1.70 -
P/RPS 4.11 10.47 11.92 15.38 9.68 13.68 18.30 -22.01%
P/EPS 33.06 47.78 23.95 59.48 56.51 93.99 75.89 -12.92%
EY 3.02 2.09 4.18 1.68 1.77 1.06 1.32 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 1.17 1.66 1.98 2.56 2.05 -16.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 25/11/10 30/11/09 25/11/08 20/11/07 27/11/06 -
Price 0.86 0.95 1.16 1.44 1.38 2.52 1.68 -
P/RPS 4.31 10.26 10.48 13.84 7.51 15.74 18.08 -21.23%
P/EPS 34.68 46.80 21.05 53.53 43.81 108.15 75.00 -12.05%
EY 2.88 2.14 4.75 1.87 2.28 0.92 1.33 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 1.03 1.49 1.54 2.94 2.02 -15.97%

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