[TALIWRK] YoY TTM Result on 30-Jun-2001 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -1.69%
YoY- 41.02%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 154,322 124,988 126,370 116,039 95,578 12.71%
PBT 56,083 55,145 47,678 32,615 20,756 28.18%
Tax -17,203 -15,046 -13,354 -10,801 -1,558 82.21%
NP 38,880 40,099 34,324 21,814 19,198 19.27%
-
NP to SH 38,880 40,099 34,324 21,814 15,469 25.89%
-
Tax Rate 30.67% 27.28% 28.01% 33.12% 7.51% -
Total Cost 115,442 84,889 92,046 94,225 76,380 10.87%
-
Net Worth 223,019 117,825 151,559 117,006 17,742 88.21%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,899 13,397 - - - -
Div Payout % 20.32% 33.41% - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 223,019 117,825 151,559 117,006 17,742 88.21%
NOSH 176,999 117,825 117,488 118,547 19,912 72.60%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 25.19% 32.08% 27.16% 18.80% 20.09% -
ROE 17.43% 34.03% 22.65% 18.64% 87.19% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 87.19 106.08 107.56 97.88 479.98 -34.69%
EPS 21.97 34.03 29.21 18.40 77.68 -27.05%
DPS 4.46 11.40 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.29 0.987 0.891 9.04%
Adjusted Per Share Value based on latest NOSH - 118,547
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.64 6.18 6.25 5.74 4.73 12.72%
EPS 1.92 1.98 1.70 1.08 0.77 25.64%
DPS 0.39 0.66 0.00 0.00 0.00 -
NAPS 0.1103 0.0583 0.075 0.0579 0.0088 88.07%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.34 1.46 1.15 1.00 1.34 -
P/RPS 1.54 1.38 1.07 1.02 0.28 53.09%
P/EPS 6.10 4.29 3.94 5.43 1.72 37.20%
EY 16.39 23.31 25.40 18.40 57.97 -27.06%
DY 3.33 7.81 0.00 0.00 0.00 -
P/NAPS 1.06 1.46 0.89 1.01 1.50 -8.30%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/08/04 27/08/03 26/08/02 30/08/01 28/08/00 -
Price 1.33 1.70 1.10 1.00 1.40 -
P/RPS 1.53 1.60 1.02 1.02 0.29 51.51%
P/EPS 6.05 5.00 3.77 5.43 1.80 35.37%
EY 16.52 20.02 26.56 18.40 55.49 -26.11%
DY 3.36 6.71 0.00 0.00 0.00 -
P/NAPS 1.06 1.70 0.85 1.01 1.57 -9.34%

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