[TALIWRK] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 66.16%
YoY- 135.85%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 64,637 43,096 40,610 44,369 36,752 65,351 39,323 8.62%
PBT 9,731 4,614 11,901 23,214 11,292 16,723 13,053 -4.77%
Tax -3,468 -4,117 -3,539 -3,398 -2,816 -4,854 -3,606 -0.64%
NP 6,263 497 8,362 19,816 8,476 11,869 9,447 -6.61%
-
NP to SH 5,637 647 8,496 19,863 8,422 11,916 9,479 -8.29%
-
Tax Rate 35.64% 89.23% 29.74% 14.64% 24.94% 29.03% 27.63% -
Total Cost 58,374 42,599 32,248 24,553 28,276 53,482 29,876 11.79%
-
Net Worth 575,760 495,903 494,735 391,792 354,363 330,903 316,762 10.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 575,760 495,903 494,735 391,792 354,363 330,903 316,762 10.46%
NOSH 436,976 431,333 447,157 376,796 375,982 375,899 373,188 2.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.69% 1.15% 20.59% 44.66% 23.06% 18.16% 24.02% -
ROE 0.98% 0.13% 1.72% 5.07% 2.38% 3.60% 2.99% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.79 9.99 9.08 11.78 9.77 17.39 10.54 5.80%
EPS 1.29 0.15 1.90 5.30 2.24 3.17 2.54 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3176 1.1497 1.1064 1.0398 0.9425 0.8803 0.8488 7.59%
Adjusted Per Share Value based on latest NOSH - 376,796
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.20 2.13 2.01 2.20 1.82 3.23 1.95 8.59%
EPS 0.28 0.03 0.42 0.98 0.42 0.59 0.47 -8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.2454 0.2448 0.1939 0.1753 0.1637 0.1567 10.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.82 0.96 1.27 1.42 1.78 2.18 1.65 -
P/RPS 5.54 9.61 13.98 12.06 18.21 12.54 15.66 -15.88%
P/EPS 63.57 640.00 66.84 26.94 79.46 68.77 64.96 -0.35%
EY 1.57 0.16 1.50 3.71 1.26 1.45 1.54 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.84 1.15 1.37 1.89 2.48 1.94 -17.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 22/05/12 23/05/11 19/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.90 0.82 1.13 1.77 1.70 2.00 1.63 -
P/RPS 6.08 8.21 12.44 15.03 17.39 11.50 15.47 -14.40%
P/EPS 69.77 546.67 59.47 33.58 75.89 63.09 64.17 1.40%
EY 1.43 0.18 1.68 2.98 1.32 1.59 1.56 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 1.02 1.70 1.80 2.27 1.92 -15.87%

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