[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 20.95%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 176,438 114,026 66,463 368,083 278,007 164,981 78,402 71.81%
PBT 36,588 25,566 14,307 74,689 61,225 32,965 15,072 80.72%
Tax -13,590 -8,571 -4,996 -21,121 -16,934 -8,764 -4,331 114.48%
NP 22,998 16,995 9,311 53,568 44,291 24,201 10,741 66.20%
-
NP to SH 22,998 16,995 9,311 53,568 44,291 24,201 10,741 66.20%
-
Tax Rate 37.14% 33.52% 34.92% 28.28% 27.66% 26.59% 28.74% -
Total Cost 153,440 97,031 57,152 314,515 233,716 140,780 67,661 72.69%
-
Net Worth 218,322 211,118 206,323 194,223 187,145 166,814 156,388 24.93%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,239 - - 13,574 4,158 3,457 3,437 15.02%
Div Payout % 18.43% - - 25.34% 9.39% 14.29% 32.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 218,322 211,118 206,323 194,223 187,145 166,814 156,388 24.93%
NOSH 105,981 105,559 105,806 104,421 103,969 86,432 85,928 15.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.03% 14.90% 14.01% 14.55% 15.93% 14.67% 13.70% -
ROE 10.53% 8.05% 4.51% 27.58% 23.67% 14.51% 6.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 166.48 108.02 62.82 352.50 267.39 190.88 91.24 49.37%
EPS 21.70 16.10 8.80 51.30 42.60 28.00 12.50 44.49%
DPS 4.00 0.00 0.00 13.00 4.00 4.00 4.00 0.00%
NAPS 2.06 2.00 1.95 1.86 1.80 1.93 1.82 8.61%
Adjusted Per Share Value based on latest NOSH - 105,420
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.12 2.02 1.18 6.52 4.92 2.92 1.39 71.51%
EPS 0.41 0.30 0.16 0.95 0.78 0.43 0.19 67.06%
DPS 0.08 0.00 0.00 0.24 0.07 0.06 0.06 21.16%
NAPS 0.0387 0.0374 0.0365 0.0344 0.0331 0.0295 0.0277 24.99%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.32 0.51 0.57 0.61 0.58 0.48 0.42 -
P/RPS 0.19 0.47 0.91 0.17 0.22 0.25 0.46 -44.56%
P/EPS 1.47 3.17 6.48 1.19 1.36 1.71 3.36 -42.39%
EY 67.81 31.57 15.44 84.10 73.45 58.33 29.76 73.24%
DY 12.50 0.00 0.00 21.31 6.90 8.33 9.52 19.92%
P/NAPS 0.16 0.26 0.29 0.33 0.32 0.25 0.23 -21.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 -
Price 0.32 0.42 0.59 0.60 0.61 0.58 0.43 -
P/RPS 0.19 0.39 0.94 0.17 0.23 0.30 0.47 -45.35%
P/EPS 1.47 2.61 6.70 1.17 1.43 2.07 3.44 -43.29%
EY 67.81 38.33 14.92 85.50 69.84 48.28 29.07 75.97%
DY 12.50 0.00 0.00 21.67 6.56 6.90 9.30 21.81%
P/NAPS 0.16 0.21 0.30 0.32 0.34 0.30 0.24 -23.70%

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