[TALIWRK] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 9.8%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 176,137 148,412 125,381 120,077 116,057 94,020 13.36%
PBT 40,515 51,583 54,971 42,034 33,104 17,726 17.96%
Tax -11,766 -15,667 -14,429 -12,600 -10,915 1,006 -
NP 28,749 35,916 40,542 29,434 22,189 18,732 8.93%
-
NP to SH 28,758 35,916 40,542 29,434 22,189 15,003 13.88%
-
Tax Rate 29.04% 30.37% 26.25% 29.98% 32.97% -5.68% -
Total Cost 147,388 112,496 84,839 90,643 93,868 75,288 14.37%
-
Net Worth 177,258 208,901 117,447 140,646 109,628 17,714 58.47%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,255 7,899 13,397 - - - -
Div Payout % 18.27% 21.99% 33.05% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 177,258 208,901 117,447 140,646 109,628 17,714 58.47%
NOSH 177,258 175,547 117,447 117,205 116,254 19,881 54.85%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.32% 24.20% 32.34% 24.51% 19.12% 19.92% -
ROE 16.22% 17.19% 34.52% 20.93% 20.24% 84.69% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 99.37 84.54 106.76 102.45 99.83 472.91 -26.79%
EPS 16.22 20.46 34.52 25.11 19.09 75.46 -26.45%
DPS 3.00 4.50 11.40 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.00 1.20 0.943 0.891 2.33%
Adjusted Per Share Value based on latest NOSH - 117,205
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.71 7.34 6.20 5.94 5.74 4.65 13.36%
EPS 1.42 1.78 2.01 1.46 1.10 0.74 13.91%
DPS 0.26 0.39 0.66 0.00 0.00 0.00 -
NAPS 0.0877 0.1034 0.0581 0.0696 0.0542 0.0088 58.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.38 1.34 1.14 0.93 1.13 1.71 -
P/RPS 1.39 1.59 1.07 0.91 1.13 0.36 31.00%
P/EPS 8.51 6.55 3.30 3.70 5.92 2.27 30.23%
EY 11.76 15.27 30.28 27.00 16.89 44.13 -23.22%
DY 2.17 3.36 10.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.13 1.14 0.78 1.20 1.92 -6.38%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 27/05/04 22/05/03 17/05/02 11/05/01 - -
Price 1.29 1.40 1.10 1.22 1.10 0.00 -
P/RPS 1.30 1.66 1.03 1.19 1.10 0.00 -
P/EPS 7.95 6.84 3.19 4.86 5.76 0.00 -
EY 12.58 14.61 31.38 20.58 17.35 0.00 -
DY 2.33 3.21 10.36 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.10 1.02 1.17 0.00 -

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