[TALIWRK] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -137.42%
YoY- -141.96%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 51,106 35,413 41,979 40,678 30,060 28,908 30,898 8.74%
PBT 9,057 10,974 16,457 -5,111 12,903 11,622 12,305 -4.97%
Tax -3,088 -3,521 -2,169 1,472 -4,230 -3,446 -3,189 -0.53%
NP 5,969 7,453 14,288 -3,639 8,673 8,176 9,116 -6.81%
-
NP to SH 6,266 7,472 14,404 -3,639 8,673 8,176 9,116 -6.05%
-
Tax Rate 34.10% 32.08% 13.18% - 32.78% 29.65% 25.92% -
Total Cost 45,137 27,960 27,691 44,317 21,387 20,732 21,782 12.90%
-
Net Worth 328,983 311,248 274,579 203,201 202,509 118,166 131,597 16.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 24,388 22,239 17,621 5,255 - 4,490 - -
Div Payout % 389.22% 297.64% 122.34% 0.00% - 54.92% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 328,983 311,248 274,579 203,201 202,509 118,166 131,597 16.49%
NOSH 375,209 370,666 352,431 175,173 177,640 118,166 116,871 21.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.68% 21.05% 34.04% -8.95% 28.85% 28.28% 29.50% -
ROE 1.90% 2.40% 5.25% -1.79% 4.28% 6.92% 6.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.62 9.55 11.91 23.22 16.92 24.46 26.44 -10.46%
EPS 1.67 2.00 4.09 -1.03 4.90 4.60 7.80 -22.64%
DPS 6.50 6.00 5.00 3.00 0.00 3.80 0.00 -
NAPS 0.8768 0.8397 0.7791 1.16 1.14 1.00 1.126 -4.08%
Adjusted Per Share Value based on latest NOSH - 175,173
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2.53 1.75 2.08 2.01 1.49 1.43 1.53 8.73%
EPS 0.31 0.37 0.71 -0.18 0.43 0.40 0.45 -6.01%
DPS 1.21 1.10 0.87 0.26 0.00 0.22 0.00 -
NAPS 0.1628 0.154 0.1359 0.1005 0.1002 0.0585 0.0651 16.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.39 1.69 1.30 1.50 1.35 1.15 0.81 -
P/RPS 17.55 17.69 10.91 6.46 7.98 4.70 3.06 33.77%
P/EPS 143.11 83.84 31.81 -72.21 27.65 16.62 10.38 54.81%
EY 0.70 1.19 3.14 -1.38 3.62 6.02 9.63 -35.38%
DY 2.72 3.55 3.85 2.00 0.00 3.30 0.00 -
P/NAPS 2.73 2.01 1.67 1.29 1.18 1.15 0.72 24.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 24/02/06 24/02/05 26/02/04 18/02/03 28/02/02 -
Price 2.22 1.80 1.32 1.50 1.40 1.19 0.90 -
P/RPS 16.30 18.84 11.08 6.46 8.27 4.86 3.40 29.83%
P/EPS 132.93 89.29 32.30 -72.21 28.67 17.20 11.54 50.25%
EY 0.75 1.12 3.10 -1.38 3.49 5.81 8.67 -33.48%
DY 2.93 3.33 3.79 2.00 0.00 3.19 0.00 -
P/NAPS 2.53 2.14 1.69 1.29 1.23 1.19 0.80 21.14%

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