[TALIWRK] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.94%
YoY- 80.09%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 194,834 160,914 133,606 129,114 115,317 117,708 27,200 -2.07%
PBT 36,222 57,423 51,160 54,167 33,170 33,703 4,888 -2.10%
Tax -10,102 -17,330 -15,062 -14,027 -10,881 -8,282 0 -100.00%
NP 26,120 40,093 36,098 40,140 22,289 25,421 4,888 -1.76%
-
NP to SH 26,035 40,093 36,098 40,140 22,289 25,421 4,888 -1.76%
-
Tax Rate 27.89% 30.18% 29.44% 25.90% 32.80% 24.57% 0.00% -
Total Cost 168,714 120,821 97,508 88,974 93,028 92,287 22,312 -2.12%
-
Net Worth 221,621 176,836 116,616 160,225 122,859 110,458 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 10,592 7,899 8,953 4,444 - - - -100.00%
Div Payout % 40.68% 19.70% 24.80% 11.07% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 221,621 176,836 116,616 160,225 122,859 110,458 0 -100.00%
NOSH 351,780 176,836 116,616 116,953 117,456 103,716 99,755 -1.33%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 13.41% 24.92% 27.02% 31.09% 19.33% 21.60% 17.97% -
ROE 11.75% 22.67% 30.95% 25.05% 18.14% 23.01% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 55.39 91.00 114.57 110.40 98.18 113.49 27.27 -0.75%
EPS 7.40 22.67 30.95 34.32 18.98 24.51 4.90 -0.43%
DPS 3.01 4.50 7.60 3.80 0.00 0.00 0.00 -100.00%
NAPS 0.63 1.00 1.00 1.37 1.046 1.065 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 116,953
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.64 7.96 6.61 6.39 5.71 5.82 1.35 -2.06%
EPS 1.29 1.98 1.79 1.99 1.10 1.26 0.24 -1.77%
DPS 0.52 0.39 0.44 0.22 0.00 0.00 0.00 -100.00%
NAPS 0.1097 0.0875 0.0577 0.0793 0.0608 0.0547 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.44 1.37 1.98 1.09 0.90 1.46 0.00 -
P/RPS 2.60 1.51 1.73 0.99 0.92 1.29 0.00 -100.00%
P/EPS 19.46 6.04 6.40 3.18 4.74 5.96 0.00 -100.00%
EY 5.14 16.55 15.63 31.49 21.08 16.79 0.00 -100.00%
DY 2.09 3.28 3.84 3.49 0.00 0.00 0.00 -100.00%
P/NAPS 2.29 1.37 1.98 0.80 0.86 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 25/11/04 19/11/03 26/11/02 28/11/01 23/11/00 - -
Price 1.37 1.50 1.85 1.10 1.05 1.45 0.00 -
P/RPS 2.47 1.65 1.61 1.00 1.07 1.28 0.00 -100.00%
P/EPS 18.51 6.62 5.98 3.20 5.53 5.92 0.00 -100.00%
EY 5.40 15.11 16.73 31.20 18.07 16.90 0.00 -100.00%
DY 2.20 3.00 4.11 3.45 0.00 0.00 0.00 -100.00%
P/NAPS 2.17 1.50 1.85 0.80 1.00 1.36 0.00 -100.00%

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