[DIALOG] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -3.1%
YoY- -19.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 185,268 168,414 180,202 191,644 223,848 235,250 228,052 -12.94%
PBT 50,101 49,344 49,310 41,340 44,182 48,784 51,132 -1.35%
Tax -12,558 -13,434 -13,702 -11,476 -13,364 -18,120 -17,142 -18.74%
NP 37,543 35,909 35,608 29,864 30,818 30,664 33,990 6.85%
-
NP to SH 37,543 35,909 35,608 29,864 30,818 30,664 33,990 6.85%
-
Tax Rate 25.07% 27.23% 27.79% 27.76% 30.25% 37.14% 33.52% -
Total Cost 147,725 132,505 144,594 161,780 193,030 204,586 194,062 -16.64%
-
Net Worth 264,556 256,371 236,096 231,446 18,533 218,322 211,118 16.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 22,264 1,208 - - 1,588 5,652 - -
Div Payout % 59.30% 3.37% - - 5.15% 18.43% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 264,556 256,371 236,096 231,446 18,533 218,322 211,118 16.24%
NOSH 1,309,683 129,480 129,014 106,657 105,904 105,981 105,559 436.76%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 20.26% 21.32% 19.76% 15.58% 13.77% 13.03% 14.90% -
ROE 14.19% 14.01% 15.08% 12.90% 166.28% 14.05% 16.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.15 130.07 139.68 179.68 211.37 221.97 216.04 -83.77%
EPS 2.87 27.73 27.60 28.00 2.42 28.93 32.20 -80.07%
DPS 1.70 0.93 0.00 0.00 1.50 5.33 0.00 -
NAPS 0.202 1.98 1.83 2.17 0.175 2.06 2.00 -78.34%
Adjusted Per Share Value based on latest NOSH - 106,657
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.29 2.99 3.20 3.40 3.97 4.18 4.05 -12.94%
EPS 0.67 0.64 0.63 0.53 0.55 0.54 0.60 7.64%
DPS 0.40 0.02 0.00 0.00 0.03 0.10 0.00 -
NAPS 0.047 0.0455 0.0419 0.0411 0.0033 0.0388 0.0375 16.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.47 0.50 0.43 0.51 0.42 0.32 0.51 -
P/RPS 3.32 0.38 0.31 0.28 0.20 0.14 0.24 477.18%
P/EPS 16.40 1.80 1.56 1.82 1.44 1.11 1.58 376.51%
EY 6.10 55.47 64.19 54.90 69.28 90.42 63.14 -78.97%
DY 3.62 1.87 0.00 0.00 3.57 16.67 0.00 -
P/NAPS 2.33 0.25 0.23 0.24 2.40 0.16 0.26 332.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 18/05/04 19/02/04 18/11/03 22/08/03 20/05/03 20/02/03 -
Price 0.41 0.44 0.48 0.50 0.50 0.32 0.42 -
P/RPS 2.90 0.34 0.34 0.28 0.24 0.14 0.19 516.33%
P/EPS 14.30 1.59 1.74 1.79 1.72 1.11 1.30 395.33%
EY 6.99 63.03 57.50 56.00 58.20 90.42 76.67 -79.77%
DY 4.15 2.12 0.00 0.00 3.00 16.67 0.00 -
P/NAPS 2.03 0.22 0.26 0.23 2.86 0.16 0.21 354.41%

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