[TALIWRK] YoY TTM Result on 30-Jun-2000 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 3.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 124,988 126,370 116,039 95,578 9.35%
PBT 55,145 47,678 32,615 20,756 38.50%
Tax -15,046 -13,354 -10,801 -1,558 112.95%
NP 40,099 34,324 21,814 19,198 27.82%
-
NP to SH 40,099 34,324 21,814 15,469 37.36%
-
Tax Rate 27.28% 28.01% 33.12% 7.51% -
Total Cost 84,889 92,046 94,225 76,380 3.58%
-
Net Worth 117,825 151,559 117,006 17,742 87.96%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,397 - - - -
Div Payout % 33.41% - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 117,825 151,559 117,006 17,742 87.96%
NOSH 117,825 117,488 118,547 19,912 80.87%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 32.08% 27.16% 18.80% 20.09% -
ROE 34.03% 22.65% 18.64% 87.19% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 106.08 107.56 97.88 479.98 -39.53%
EPS 34.03 29.21 18.40 77.68 -24.05%
DPS 11.40 0.00 0.00 0.00 -
NAPS 1.00 1.29 0.987 0.891 3.92%
Adjusted Per Share Value based on latest NOSH - 19,912
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.20 6.27 5.76 4.74 9.36%
EPS 1.99 1.70 1.08 0.77 37.23%
DPS 0.66 0.00 0.00 0.00 -
NAPS 0.0585 0.0752 0.058 0.0088 88.02%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.46 1.15 1.00 1.34 -
P/RPS 1.38 1.07 1.02 0.28 70.17%
P/EPS 4.29 3.94 5.43 1.72 35.61%
EY 23.31 25.40 18.40 57.97 -26.19%
DY 7.81 0.00 0.00 0.00 -
P/NAPS 1.46 0.89 1.01 1.50 -0.89%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/08/03 26/08/02 30/08/01 28/08/00 -
Price 1.70 1.10 1.00 1.40 -
P/RPS 1.60 1.02 1.02 0.29 76.70%
P/EPS 5.00 3.77 5.43 1.80 40.57%
EY 20.02 26.56 18.40 55.49 -28.81%
DY 6.71 0.00 0.00 0.00 -
P/NAPS 1.70 0.85 1.01 1.57 2.68%

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