Watchlist Manager

Watchlist

Price: 0.415 MYR Market Closed

Market Cap: 836.6m MYR

T	Taliworks Corporation Bhd KLSE:TALIWRK	MY
L	Legacy Iron Ore Ltd ASX:LCY	AU
	Zhejiang Youpon Integrated Ceiling Co Ltd SZSE:002718	CN
J	Jinyuan EP Co Ltd SZSE:000546	CN
	JBG SMITH Properties NYSE:JBGS	US
	Ashoka Buildcon Ltd NSE:ASHOKA	IN

Income Statement

Currency: MYR

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25	0	0	0	21	0	0	0	19	0	0	0	18	0	0	0	17	0	0	0	16	0	0	0	0
Revenue	120 N/A	126 +5%	129 +2%	127 -2%	125 -1%	125 0%	134 +7%	135 +1%	148 +10%	154 +4%	161 +4%	172 +7%	176 +3%	195 +10%	195 +0%	196 +1%	187 -5%	162 -13%	150 -8%	143 -4%	144 +1%	150 +4%	175 +17%	191 +9%	217 +14%	246 +13%	255 +4%	226 -11%	198 -13%	167 -16%	137 -18%	159 +16%	167 +5%	170 +2%	173 +2%	172 -1%	166 -4%	177 +7%	175 -1%	168 -4%	171 +1%	179 +5%	226 +26%	253 +12%	252 -1%	269 +7%	240 -10%	282 +17%	293 +4%	296 +1%	319 +8%	354 +11%	349 -1%	369 +6%	399 +8%	292 -27%	296 +1%	271 -8%	243 -10%	305 +25%	301 -1%	316 +5%	306 -3%	374 +22%	384 +3%	390 +1%	414 +6%	374 -10%	381 +2%	374 -2%	369 -1%	377 +2%	373 -1%	360 -3%	349 -3%	318 -9%	299 -6%	285 -5%	305 +7%	303 -1%	311 +3%	335 +8%	324 -3%	338 +4%	356 +6%	360 +1%	359 0%	375 +4%	374 0%	384 +3%	452 +18%	451 0%	463 +3%	478 +3%	430 -10%	462 +7%
Gross Profit
Cost of Revenue	(85)	(87)	(86)	(67)	(77)	(76)	(85)	(73)	(102)	(102)	(108)	(102)	(138)	(160)	(160)	(127)	(138)	(116)	(105)	(73)	(101)	(107)	(132)	(114)	(171)	(199)	(203)	(139)	(138)	(100)	(66)	(77)	(82)	(85)	(86)	(90)	(88)	(98)	(110)	(107)	(129)	(138)	(172)	(180)	(195)	(215)	(194)	(218)	(227)	(224)	(237)	(270)	(261)	(280)	(309)	(203)	(205)	(179)	(139)	(208)	(212)	(232)	(233)	(213)	(209)	(195)	(205)	(221)	(224)	(221)	(216)	(229)	(225)	(221)	(219)	(194)	(185)	(172)	(156)	(163)	(169)	(185)	(205)	(201)	(217)	(220)	(225)	(250)	(245)	(250)	(277)	(262)	(289)	(299)	(287)	(283)
Gross Profit	35 N/A	39 +11%	43 +9%	60 +39%	48 -19%	49 +1%	49 +1%	62 +26%	46 -25%	52 +13%	53 +2%	69 +30%	38 -45%	35 -9%	35 N/A	69 +98%	48 -30%	46 -4%	44 -4%	70 +58%	43 -38%	43 0%	43 0%	77 +79%	46 -40%	47 +1%	53 +13%	88 +67%	60 -32%	67 +13%	70 +4%	82 +18%	85 +3%	85 N/A	87 +3%	82 -6%	77 -6%	79 +2%	65 -18%	61 -6%	42 -31%	41 -2%	55 +33%	73 +34%	57 -23%	53 -5%	46 -13%	64 +38%	66 +4%	72 +9%	82 +14%	84 +3%	88 +4%	90 +2%	90 +1%	89 -1%	91 +3%	93 +2%	105 +12%	97 -7%	89 -8%	84 -7%	73 -13%	161 +121%	176 +9%	196 +11%	210 +7%	153 -27%	158 +3%	152 -4%	152 +0%	148 -3%	148 +0%	138 -7%	130 -6%	124 -5%	114 -8%	113 -1%	149 +32%	140 -6%	143 +2%	150 +5%	119 -21%	137 +15%	140 +2%	140 0%	134 -4%	125 -7%	130 +4%	135 +4%	175 +29%	189 +8%	174 -8%	179 +3%	144 -20%	179 +25%
Operating Income
Operating Expenses	1	2	2	(14)	2	2	1	(14)	1	2	2	(32)	2	2	3	(10)	11	11	12	(20)	5	5	5	(30)	6	7	7	(20)	3	(4)	(11)	(30)	(27)	(28)	(28)	(31)	(45)	(34)	(38)	(38)	(17)	(6)	(9)	(2)	25	16	16	(4)	(11)	(14)	254	256	272	273	5	(11)	35	31	23	(28)	(27)	(28)	(28)	(69)	(78)	(81)	(82)	21	24	23	83	(9)	(10)	(7)	(64)	(42)	(41)	(41)	(39)	(31)	(28)	(29)	(31)	(23)	(35)	(35)	(37)	(33)	(37)	(38)	(41)	(28)	(27)	(30)	(27)	(43)
Selling, General & Administrative	0	0	0	(17)	0	0	0	(15)	0	0	0	(34)	0	0	0	(21)	0	0	0	(24)	0	0	0	(35)	0	0	0	(30)	0	0	0	(29)	(10)	(19)	(26)	(30)	(32)	(28)	(20)	(38)	(33)	(35)	(43)	(34)	(36)	(36)	(35)	(26)	(40)	(41)	(48)	(35)	(43)	(45)	(46)	(42)	(48)	(53)	(49)	(39)	(36)	(30)	(29)	(67)	(65)	(68)	(69)	(43)	(45)	(45)	(104)	(66)	(71)	(68)	(6)	(40)	(44)	(44)	(44)	(30)	(33)	(33)	(32)	(28)	(35)	(36)	(37)	(31)	(37)	(38)	(41)	(36)	(41)	(43)	(40)	(44)
Depreciation & Amortization	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(4)	0	0	0	(5)	0	0	0	(4)	0	0	0	(4)	0	0	0	(3)	0	0	0	(4)	0	0	0	(5)	0	0	0	(4)	0	0	0	(5)	0	0	0	(5)	0	0	0	(5)	0	0	0	0
Other Operating Expenses	3	3	3	3	2	2	1	1	2	2	2	2	2	2	3	11	11	11	11	4	5	5	5	5	6	7	7	10	3	(4)	(11)	1	(17)	(10)	(2)	0	(13)	(7)	(17)	2	15	30	34	33	61	51	51	23	29	27	302	295	315	318	51	36	83	83	71	15	9	1	1	2	(14)	(13)	(13)	67	68	68	187	61	61	61	(58)	3	3	3	5	4	5	4	1	11	0	0	0	3	(0)	(0)	(0)	14	14	14	14	0
Operating Income	36 N/A	41 +15%	45 +9%	45 +2%	51 +12%	50 -1%	51 +0%	48 -5%	48 -1%	54 +13%	55 +2%	37 -32%	40 +7%	37 -7%	37 +1%	59 +58%	60 +1%	58 -3%	56 -3%	50 -11%	48 -4%	48 +0%	48 +0%	47 -2%	53 +12%	53 +1%	59 +11%	68 +14%	63 -7%	63 0%	59 -7%	52 -11%	58 +11%	56 -3%	59 +5%	51 -15%	32 -36%	45 +38%	27 -39%	24 -14%	25 +4%	35 +43%	46 +30%	71 +55%	81 +14%	69 -15%	62 -10%	60 -4%	55 -8%	58 +6%	336 +476%	340 +1%	360 +6%	362 +1%	95 -74%	78 -18%	126 +61%	124 -2%	127 +3%	69 -46%	62 -10%	55 -11%	45 -19%	92 +104%	98 +6%	115 +17%	128 +12%	174 +36%	182 +4%	176 -3%	236 +34%	139 -41%	138 0%	131 -5%	65 -50%	82 +25%	74 -10%	72 -2%	110 +52%	109 -1%	115 +5%	121 +6%	88 -27%	114 +29%	105 -8%	104 -1%	97 -7%	91 -6%	92 +1%	97 +6%	134 +37%	162 +21%	147 -9%	149 +1%	117 -22%	136 +16%
Pre-Tax Income
Interest Income Expense	6	7	6	4	4	5	5	4	4	2	3	2	1	0	(1)	(1)	(1)	(1)	(0)	1	0	1	0	(0)	(2)	(4)	(5)	(8)	(9)	(10)	(8)	(2)	5	1	10	(7)	0	4	8	21	16	10	3	(8)	(15)	(15)	(15)	(10)	(13)	(13)	(18)	(20)	(29)	(36)	(32)	(13)	(11)	(1)	4	15	17	13	12	(13)	(16)	(18)	(18)	(30)	(32)	(34)	(39)	(29)	(26)	(20)	(15)	(4)	1	2	9	4	(1)	(7)	(19)	(29)	(31)	(29)	(26)	(27)	(20)	(18)	(17)	(29)	(35)	(39)	(9)	(5)
Non-Reccuring Items	0	0	4	4	0	0	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	(2)	0	0	0	(11)	0	0	0	(2)	0	0	0	60	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	2	2	(3)	6	6	6	2	3	2	13	(14)	1	1	(9)	8
Total Other Income	0	0	0	0	0	0	0	(1)	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	42 N/A	48 +14%	54 +14%	53 -1%	55 +3%	55 +0%	51 -7%	52 +3%	52 -2%	56 +9%	57 +2%	39 -31%	41 +3%	37 -9%	36 -2%	58 +59%	59 +2%	57 -3%	56 -2%	50 -10%	48 -4%	49 +1%	49 N/A	47 -4%	50 +7%	49 -2%	54 +9%	59 +10%	54 -9%	53 -1%	51 -4%	51 0%	63 +23%	57 -9%	69 +20%	43 -38%	33 -24%	49 +50%	35 -28%	45 +27%	41 -9%	45 +10%	49 +8%	61 +24%	66 +9%	54 -19%	48 -12%	39 -18%	42 +7%	46 +10%	318 +595%	317 0%	331 +4%	327 -1%	63 -81%	125 +99%	115 -8%	123 +7%	131 +7%	85 -35%	80 -6%	68 -14%	57 -17%	79 +39%	82 +3%	97 +18%	110 +13%	144 +31%	150 +4%	141 -6%	197 +40%	110 -44%	112 +3%	111 -1%	50 -55%	79 +57%	74 -6%	75 +1%	119 +60%	114 -4%	114 +0%	116 +1%	71 -39%	82 +16%	81 -2%	81 +1%	77 -5%	67 -13%	75 +11%	81 +9%	129 +60%	118 -9%	113 -4%	111 -1%	98 -12%	138 +40%
Net Income
Tax Provision	(13)	(13)	(14)	(14)	(14)	(15)	(15)	(16)	(16)	(17)	(17)	(12)	(12)	(11)	(10)	(14)	(14)	(14)	(13)	(15)	(14)	(14)	(14)	(14)	(15)	(15)	(16)	(13)	(11)	(11)	(10)	(12)	(13)	(14)	(14)	(15)	(15)	(15)	(14)	(12)	(13)	(14)	(15)	(18)	(18)	(16)	(17)	(14)	(16)	(17)	(13)	(14)	(16)	(15)	(16)	(17)	(14)	(14)	(12)	8	10	12	9	(15)	(16)	(19)	(22)	(35)	(36)	(34)	(38)	(23)	(22)	(22)	(18)	(15)	(14)	(14)	(14)	(12)	(14)	(17)	(19)	(15)	(14)	(14)	(10)	(18)	(19)	(20)	(36)	(16)	(15)	(16)	(2)	(31)
Income from Continuing Operations	29	34	40	39	41	40	36	37	36	39	40	28	29	26	26	44	45	43	42	36	34	35	35	33	36	35	39	46	43	43	41	39	50	44	55	28	18	34	21	33	29	32	34	43	49	37	31	25	26	29	305	303	315	312	47	108	101	109	119	93	89	80	66	65	66	78	88	109	113	107	160	86	90	89	32	64	60	61	106	102	100	99	51	66	67	68	67	49	55	61	94	103	98	96	96	107
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	1	1	1	0	(1)	(1)	(1)	(1)	(0)	(0)	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	0	(0)	0	(1)	(1)	(0)	3	(0)	(0)	(1)	(2)	1	1	(4)	(5)	(7)	(13)	(14)	(21)	(19)	(15)	(11)	(13)	(14)	(15)	(15)	(9)	(9)	(10)	(9)	(10)	(9)	(7)	(7)	(4)	(4)	(4)	(24)	(24)	(23)	(24)	(5)	(11)	(12)	(12)	(11)	(7)	(8)	(9)	(31)	(29)	(29)	(31)	(10)	(24)
Net Income (Common)	29 N/A	34 +17%	40 +17%	39 -2%	41 +4%	40 -1%	36 -10%	37 +1%	36 -2%	39 +8%	40 +3%	28 -31%	29 +4%	27 -8%	26 -2%	44 +69%	45 +1%	44 -2%	43 -2%	36 -16%	34 -4%	35 +1%	35 +1%	34 -4%	36 +7%	36 -2%	39 +9%	46 +18%	42 -8%	42 -1%	40 -4%	39 -4%	50 +30%	44 -12%	55 +25%	28 -49%	18 -36%	33 +84%	21 -38%	33 +59%	28 -14%	32 +14%	34 +6%	43 +27%	48 +11%	36 -24%	31 -16%	28 -8%	26 -6%	29 +12%	305 +940%	301 -1%	313 +4%	309 -1%	40 -87%	87 +118%	71 -18%	138 +94%	147 +6%	127 -13%	135 +6%	65 -52%	55 -15%	51 -7%	52 +1%	63 +22%	73 +15%	100 +37%	104 +4%	98 -6%	150 +54%	76 -49%	80 +6%	81 +1%	25 -69%	59 +138%	56 -6%	57 +2%	82 +44%	79 -4%	77 -2%	75 -2%	46 -38%	55 +19%	55 -1%	55 +1%	56 +2%	42 -26%	47 +12%	52 +11%	63 +21%	73 +16%	69 -6%	65 -5%	86 +32%	84 -3%
EPS (Diluted)	0.02 N/A	0.03 +50%	0.04 +33%	0.03 -25%	0.04 +33%	0.04 N/A	0.04 N/A	0.02 -50%	0.04 +100%	0.04 N/A	0.04 N/A	0.02 -50%	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.04 N/A	0.04 N/A	0.02 -50%	0.03 +50%	0.03 N/A	0.03 N/A	0.02 -33%	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.03 -25%	0.03 N/A	0.02 -33%	0.03 +50%	0.03 N/A	0.03 N/A	0.02 -33%	0 N/A	0.01 N/A	0 N/A	0.02 N/A	0.01 -50%	0.01 N/A	0.02 +100%	0.02 N/A	0.03 +50%	0.03 N/A	0.02 -33%	0.02 N/A	0.01 -50%	0.01 N/A	0.16 +1 500%	0.17 +6%	0.17 N/A	0.17 N/A	0.03 -82%	0.06 +100%	0.05 -17%	0.05 N/A	0.07 +40%	0.06 -14%	0.06 N/A	0.03 -50%	0.02 -33%	0.03 +50%	0.01 -67%	0.02 +100%	0.03 +50%	0.05 +67%	0.06 +20%	0.06 N/A	0.09 +50%	0.04 -56%	0.05 +25%	0.05 N/A	0.02 -60%	0.03 +50%	0.04 +33%	0.04 N/A	0.05 +25%	0.04 -20%	0.05 +25%	0.05 N/A	0.04 -20%	0.03 -25%	0.03 N/A	0.03 N/A	0.03 N/A	0.02 -33%	0.03 +50%	0.03 N/A	0.03 N/A	0.04 +33%	0.03 -25%	0.03 N/A	0.04 +33%	0.04 N/A

Income Statement Balance Sheet Cash Flow Statement

Taliworks Corporation Bhd
KLSE:TALIWRK

Income Statement

Earnings Waterfall
Taliworks Corporation Bhd

Income Statement
Taliworks Corporation Bhd

See Also

Company

Help

Tools

Stocks

Taliworks Corporation Bhd KLSE:TALIWRK

Income Statement

Earnings Waterfall Taliworks Corporation Bhd

Income Statement Taliworks Corporation Bhd

See Also

Company

Help

Tools

Stocks

Taliworks Corporation Bhd
KLSE:TALIWRK

Earnings Waterfall
Taliworks Corporation Bhd

Income Statement
Taliworks Corporation Bhd