[TALIWRK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -48.6%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 73,741 82,289 58,913 87,140 40,343 42,545 39,165 11.11%
PBT 17,375 281,913 9,515 15,794 12,105 25,669 14,131 3.50%
Tax -1,729 -901 -4,745 -4,601 -3,136 -3,790 -3,759 -12.13%
NP 15,646 281,012 4,770 11,193 8,969 21,879 10,372 7.08%
-
NP to SH 10,804 280,377 4,997 10,836 8,843 21,180 10,127 1.08%
-
Tax Rate 9.95% 0.32% 49.87% 29.13% 25.91% 14.76% 26.60% -
Total Cost 58,095 -198,723 54,143 75,947 31,374 20,666 28,793 12.40%
-
Net Worth 996,393 838,162 598,193 532,493 505,052 431,762 363,404 18.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 22,048 - - - - - - -
Div Payout % 204.08% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 996,393 838,162 598,193 532,493 505,052 431,762 363,404 18.29%
NOSH 439,815 436,520 438,333 436,935 435,615 384,267 376,468 2.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.22% 341.49% 8.10% 12.84% 22.23% 51.43% 26.48% -
ROE 1.08% 33.45% 0.84% 2.03% 1.75% 4.91% 2.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.69 18.85 13.44 19.94 9.26 11.07 10.40 -7.08%
EPS 0.98 64.23 1.14 2.48 2.03 5.51 2.69 -15.48%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9038 1.9201 1.3647 1.2187 1.1594 1.1236 0.9653 -1.09%
Adjusted Per Share Value based on latest NOSH - 436,935
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.66 4.08 2.92 4.32 2.00 2.11 1.94 11.15%
EPS 0.54 13.91 0.25 0.54 0.44 1.05 0.50 1.29%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.4158 0.2967 0.2642 0.2505 0.2142 0.1803 18.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.48 1.93 0.97 0.82 0.97 1.32 1.60 -
P/RPS 52.03 10.24 7.22 4.11 10.47 11.92 15.38 22.51%
P/EPS 355.10 3.00 85.09 33.06 47.78 23.95 59.48 34.67%
EY 0.28 33.28 1.18 3.02 2.09 4.18 1.68 -25.80%
DY 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 1.01 0.71 0.67 0.84 1.17 1.66 15.04%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 20/11/13 23/11/12 23/11/11 25/11/10 30/11/09 -
Price 1.54 1.88 0.955 0.86 0.95 1.16 1.44 -
P/RPS 23.02 9.97 7.11 4.31 10.26 10.48 13.84 8.84%
P/EPS 157.14 2.93 83.77 34.68 46.80 21.05 53.53 19.64%
EY 0.64 34.16 1.19 2.88 2.14 4.75 1.87 -16.35%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.98 0.70 0.71 0.82 1.03 1.49 2.22%

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