[DIALOG] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -8.74%
YoY- -29.78%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 191,644 223,848 235,250 228,052 265,852 368,083 370,676 -35.55%
PBT 41,340 44,182 48,784 51,132 57,228 74,689 81,633 -36.44%
Tax -11,476 -13,364 -18,120 -17,142 -19,984 -21,121 -22,578 -36.28%
NP 29,864 30,818 30,664 33,990 37,244 53,568 59,054 -36.49%
-
NP to SH 29,864 30,818 30,664 33,990 37,244 53,568 59,054 -36.49%
-
Tax Rate 27.76% 30.25% 37.14% 33.52% 34.92% 28.28% 27.66% -
Total Cost 161,780 193,030 204,586 194,062 228,608 314,515 311,621 -35.37%
-
Net Worth 231,446 18,533 218,322 211,118 206,323 194,223 187,145 15.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 1,588 5,652 - - 13,574 5,545 -
Div Payout % - 5.15% 18.43% - - 25.34% 9.39% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 231,446 18,533 218,322 211,118 206,323 194,223 187,145 15.20%
NOSH 106,657 105,904 105,981 105,559 105,806 104,421 103,969 1.71%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.58% 13.77% 13.03% 14.90% 14.01% 14.55% 15.93% -
ROE 12.90% 166.28% 14.05% 16.10% 18.05% 27.58% 31.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 179.68 211.37 221.97 216.04 251.26 352.50 356.52 -36.64%
EPS 28.00 2.42 28.93 32.20 35.20 51.30 56.80 -37.57%
DPS 0.00 1.50 5.33 0.00 0.00 13.00 5.33 -
NAPS 2.17 0.175 2.06 2.00 1.95 1.86 1.80 13.25%
Adjusted Per Share Value based on latest NOSH - 105,260
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.40 3.97 4.18 4.05 4.72 6.53 6.58 -35.58%
EPS 0.53 0.55 0.54 0.60 0.66 0.95 1.05 -36.57%
DPS 0.00 0.03 0.10 0.00 0.00 0.24 0.10 -
NAPS 0.0411 0.0033 0.0388 0.0375 0.0366 0.0345 0.0332 15.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.42 0.32 0.51 0.57 0.61 0.58 -
P/RPS 0.28 0.20 0.14 0.24 0.23 0.17 0.16 45.17%
P/EPS 1.82 1.44 1.11 1.58 1.62 1.19 1.02 47.05%
EY 54.90 69.28 90.42 63.14 61.75 84.10 97.93 -31.98%
DY 0.00 3.57 16.67 0.00 0.00 21.31 9.20 -
P/NAPS 0.24 2.40 0.16 0.26 0.29 0.33 0.32 -17.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 -
Price 0.50 0.50 0.32 0.42 0.59 0.60 0.61 -
P/RPS 0.28 0.24 0.14 0.19 0.23 0.17 0.17 39.42%
P/EPS 1.79 1.72 1.11 1.30 1.68 1.17 1.07 40.87%
EY 56.00 58.20 90.42 76.67 59.66 85.50 93.11 -28.72%
DY 0.00 3.00 16.67 0.00 0.00 21.67 8.74 -
P/NAPS 0.23 2.86 0.16 0.21 0.30 0.32 0.34 -22.92%

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