[TALIWRK] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 16.61%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 194,577 154,322 124,988 126,370 116,039 95,578 15.26%
PBT 36,941 56,083 55,145 47,678 32,615 20,756 12.21%
Tax -10,442 -17,203 -15,046 -13,354 -10,801 -1,558 46.26%
NP 26,499 38,880 40,099 34,324 21,814 19,198 6.65%
-
NP to SH 26,474 38,880 40,099 34,324 21,814 15,469 11.33%
-
Tax Rate 28.27% 30.67% 27.28% 28.01% 33.12% 7.51% -
Total Cost 168,078 115,442 84,889 92,046 94,225 76,380 17.07%
-
Net Worth 177,894 223,019 117,825 151,559 117,006 17,742 58.53%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 10,592 7,899 13,397 - - - -
Div Payout % 40.01% 20.32% 33.41% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 177,894 223,019 117,825 151,559 117,006 17,742 58.53%
NOSH 176,100 176,999 117,825 117,488 118,547 19,912 54.60%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.62% 25.19% 32.08% 27.16% 18.80% 20.09% -
ROE 14.88% 17.43% 34.03% 22.65% 18.64% 87.19% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.38 87.19 106.08 107.56 97.88 479.98 -25.59%
EPS 14.88 21.97 34.03 29.21 18.40 77.68 -28.13%
DPS 6.00 4.46 11.40 0.00 0.00 0.00 -
NAPS 1.00 1.26 1.00 1.29 0.987 0.891 2.33%
Adjusted Per Share Value based on latest NOSH - 117,488
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.65 7.66 6.20 6.27 5.76 4.74 15.26%
EPS 1.31 1.93 1.99 1.70 1.08 0.77 11.20%
DPS 0.53 0.39 0.66 0.00 0.00 0.00 -
NAPS 0.0882 0.1106 0.0585 0.0752 0.058 0.0088 58.52%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.25 1.34 1.46 1.15 1.00 1.34 -
P/RPS 1.14 1.54 1.38 1.07 1.02 0.28 32.39%
P/EPS 8.40 6.10 4.29 3.94 5.43 1.72 37.30%
EY 11.91 16.39 23.31 25.40 18.40 57.97 -27.11%
DY 4.80 3.33 7.81 0.00 0.00 0.00 -
P/NAPS 1.25 1.06 1.46 0.89 1.01 1.50 -3.57%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 02/09/05 27/08/04 27/08/03 26/08/02 30/08/01 28/08/00 -
Price 1.30 1.33 1.70 1.10 1.00 1.40 -
P/RPS 1.19 1.53 1.60 1.02 1.02 0.29 32.60%
P/EPS 8.74 6.05 5.00 3.77 5.43 1.80 37.14%
EY 11.45 16.52 20.02 26.56 18.40 55.49 -27.05%
DY 4.62 3.36 6.71 0.00 0.00 0.00 -
P/NAPS 1.30 1.06 1.70 0.85 1.01 1.57 -3.70%

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