[TALIWRK] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2.55%
YoY- 45.91%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 196,135 171,532 134,758 126,968 116,905 116,795 65,018 -1.16%
PBT 57,790 39,409 52,441 53,394 38,491 33,279 8,657 -1.99%
Tax -13,743 -11,628 -15,846 -14,279 -11,684 -10,673 3,729 -
NP 44,047 27,781 36,595 39,115 26,807 22,606 12,386 -1.33%
-
NP to SH 44,078 27,781 36,595 39,115 26,807 22,606 8,657 -1.71%
-
Tax Rate 23.78% 29.51% 30.22% 26.74% 30.36% 32.07% -43.07% -
Total Cost 152,088 143,751 98,163 87,853 90,098 94,189 52,632 -1.12%
-
Net Worth 274,579 203,201 202,509 118,166 131,597 94,467 14,374 -3.08%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 22,958 13,154 4,462 8,934 - - - -100.00%
Div Payout % 52.09% 47.35% 12.20% 22.84% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 274,579 203,201 202,509 118,166 131,597 94,467 14,374 -3.08%
NOSH 352,431 175,173 177,640 118,166 116,871 106,023 19,772 -3.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 22.46% 16.20% 27.16% 30.81% 22.93% 19.36% 19.05% -
ROE 16.05% 13.67% 18.07% 33.10% 20.37% 23.93% 60.22% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 55.65 97.92 75.86 107.45 100.03 110.16 328.82 1.90%
EPS 12.51 15.86 20.60 33.10 22.94 21.32 43.78 1.34%
DPS 6.51 7.50 2.51 7.60 0.00 0.00 0.00 -100.00%
NAPS 0.7791 1.16 1.14 1.00 1.126 0.891 0.727 -0.07%
Adjusted Per Share Value based on latest NOSH - 118,166
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.70 8.49 6.67 6.28 5.78 5.78 3.22 -1.16%
EPS 2.18 1.37 1.81 1.94 1.33 1.12 0.43 -1.71%
DPS 1.14 0.65 0.22 0.44 0.00 0.00 0.00 -100.00%
NAPS 0.1359 0.1005 0.1002 0.0585 0.0651 0.0467 0.0071 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.30 1.50 1.35 1.15 0.81 1.65 0.00 -
P/RPS 2.34 1.53 1.78 1.07 0.81 1.50 0.00 -100.00%
P/EPS 10.39 9.46 6.55 3.47 3.53 7.74 0.00 -100.00%
EY 9.62 10.57 15.26 28.78 28.32 12.92 0.00 -100.00%
DY 5.01 5.00 1.86 6.61 0.00 0.00 0.00 -100.00%
P/NAPS 1.67 1.29 1.18 1.15 0.72 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 26/02/04 18/02/03 28/02/02 28/02/01 - -
Price 1.32 1.50 1.40 1.19 0.90 1.21 0.00 -
P/RPS 2.37 1.53 1.85 1.11 0.90 1.10 0.00 -100.00%
P/EPS 10.55 9.46 6.80 3.59 3.92 5.67 0.00 -100.00%
EY 9.47 10.57 14.71 27.82 25.49 17.62 0.00 -100.00%
DY 4.94 5.00 1.79 6.39 0.00 0.00 0.00 -100.00%
P/NAPS 1.69 1.29 1.23 1.19 0.80 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