[TALIWRK] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 55.1%
YoY- 495.82%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 22,200 51,106 35,413 41,979 40,678 30,060 28,908 -4.30%
PBT 14,404 9,057 10,974 16,457 -5,111 12,903 11,622 3.63%
Tax -587 -3,088 -3,521 -2,169 1,472 -4,230 -3,446 -25.52%
NP 13,817 5,969 7,453 14,288 -3,639 8,673 8,176 9.13%
-
NP to SH 13,400 6,266 7,472 14,404 -3,639 8,673 8,176 8.57%
-
Tax Rate 4.08% 34.10% 32.08% 13.18% - 32.78% 29.65% -
Total Cost 8,383 45,137 27,960 27,691 44,317 21,387 20,732 -13.99%
-
Net Worth 351,448 328,983 311,248 274,579 203,201 202,509 118,166 19.90%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 12,233 24,388 22,239 17,621 5,255 - 4,490 18.16%
Div Payout % 91.29% 389.22% 297.64% 122.34% 0.00% - 54.92% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 351,448 328,983 311,248 274,579 203,201 202,509 118,166 19.90%
NOSH 376,404 375,209 370,666 352,431 175,173 177,640 118,166 21.27%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 62.24% 11.68% 21.05% 34.04% -8.95% 28.85% 28.28% -
ROE 3.81% 1.90% 2.40% 5.25% -1.79% 4.28% 6.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.90 13.62 9.55 11.91 23.22 16.92 24.46 -21.08%
EPS 3.56 1.67 2.00 4.09 -1.03 4.90 4.60 -4.17%
DPS 3.25 6.50 6.00 5.00 3.00 0.00 3.80 -2.56%
NAPS 0.9337 0.8768 0.8397 0.7791 1.16 1.14 1.00 -1.13%
Adjusted Per Share Value based on latest NOSH - 352,431
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.10 2.54 1.76 2.08 2.02 1.49 1.43 -4.27%
EPS 0.66 0.31 0.37 0.71 -0.18 0.43 0.41 8.25%
DPS 0.61 1.21 1.10 0.87 0.26 0.00 0.22 18.50%
NAPS 0.1743 0.1632 0.1544 0.1362 0.1008 0.1005 0.0586 19.90%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.80 2.39 1.69 1.30 1.50 1.35 1.15 -
P/RPS 30.52 17.55 17.69 10.91 6.46 7.98 4.70 36.54%
P/EPS 50.56 143.11 83.84 31.81 -72.21 27.65 16.62 20.35%
EY 1.98 0.70 1.19 3.14 -1.38 3.62 6.02 -16.90%
DY 1.81 2.72 3.55 3.85 2.00 0.00 3.30 -9.51%
P/NAPS 1.93 2.73 2.01 1.67 1.29 1.18 1.15 9.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 24/02/06 24/02/05 26/02/04 18/02/03 -
Price 1.88 2.22 1.80 1.32 1.50 1.40 1.19 -
P/RPS 31.88 16.30 18.84 11.08 6.46 8.27 4.86 36.78%
P/EPS 52.81 132.93 89.29 32.30 -72.21 28.67 17.20 20.53%
EY 1.89 0.75 1.12 3.10 -1.38 3.49 5.81 -17.05%
DY 1.73 2.93 3.33 3.79 2.00 0.00 3.19 -9.68%
P/NAPS 2.01 2.53 2.14 1.69 1.29 1.23 1.19 9.12%

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