[DIALOG] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -9.79%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 180,202 191,644 223,848 235,250 228,052 265,852 368,083 -37.80%
PBT 49,310 41,340 44,182 48,784 51,132 57,228 74,689 -24.12%
Tax -13,702 -11,476 -13,364 -18,120 -17,142 -19,984 -21,121 -25.00%
NP 35,608 29,864 30,818 30,664 33,990 37,244 53,568 -23.77%
-
NP to SH 35,608 29,864 30,818 30,664 33,990 37,244 53,568 -23.77%
-
Tax Rate 27.79% 27.76% 30.25% 37.14% 33.52% 34.92% 28.28% -
Total Cost 144,594 161,780 193,030 204,586 194,062 228,608 314,515 -40.34%
-
Net Worth 236,096 231,446 18,533 218,322 211,118 206,323 194,223 13.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,588 5,652 - - 13,574 -
Div Payout % - - 5.15% 18.43% - - 25.34% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 236,096 231,446 18,533 218,322 211,118 206,323 194,223 13.85%
NOSH 129,014 106,657 105,904 105,981 105,559 105,806 104,421 15.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.76% 15.58% 13.77% 13.03% 14.90% 14.01% 14.55% -
ROE 15.08% 12.90% 166.28% 14.05% 16.10% 18.05% 27.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 139.68 179.68 211.37 221.97 216.04 251.26 352.50 -45.95%
EPS 27.60 28.00 2.42 28.93 32.20 35.20 51.30 -33.77%
DPS 0.00 0.00 1.50 5.33 0.00 0.00 13.00 -
NAPS 1.83 2.17 0.175 2.06 2.00 1.95 1.86 -1.07%
Adjusted Per Share Value based on latest NOSH - 105,315
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.20 3.40 3.97 4.18 4.05 4.72 6.53 -37.76%
EPS 0.63 0.53 0.55 0.54 0.60 0.66 0.95 -23.89%
DPS 0.00 0.00 0.03 0.10 0.00 0.00 0.24 -
NAPS 0.0419 0.0411 0.0033 0.0388 0.0375 0.0366 0.0345 13.79%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.51 0.42 0.32 0.51 0.57 0.61 -
P/RPS 0.31 0.28 0.20 0.14 0.24 0.23 0.17 49.09%
P/EPS 1.56 1.82 1.44 1.11 1.58 1.62 1.19 19.72%
EY 64.19 54.90 69.28 90.42 63.14 61.75 84.10 -16.44%
DY 0.00 0.00 3.57 16.67 0.00 0.00 21.31 -
P/NAPS 0.23 0.24 2.40 0.16 0.26 0.29 0.33 -21.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 -
Price 0.48 0.50 0.50 0.32 0.42 0.59 0.60 -
P/RPS 0.34 0.28 0.24 0.14 0.19 0.23 0.17 58.53%
P/EPS 1.74 1.79 1.72 1.11 1.30 1.68 1.17 30.19%
EY 57.50 56.00 58.20 90.42 76.67 59.66 85.50 -23.18%
DY 0.00 0.00 3.00 16.67 0.00 0.00 21.67 -
P/NAPS 0.26 0.23 2.86 0.16 0.21 0.30 0.32 -12.89%

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