[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
23-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 34.0%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 126,311 90,101 47,911 223,848 176,438 114,026 66,463 53.36%
PBT 37,008 24,655 10,335 44,182 36,588 25,566 14,307 88.32%
Tax -10,076 -6,851 -2,869 -13,364 -13,590 -8,571 -4,996 59.56%
NP 26,932 17,804 7,466 30,818 22,998 16,995 9,311 102.87%
-
NP to SH 26,932 17,804 7,466 30,818 22,998 16,995 9,311 102.87%
-
Tax Rate 27.23% 27.79% 27.76% 30.25% 37.14% 33.52% 34.92% -
Total Cost 99,379 72,297 40,445 193,030 153,440 97,031 57,152 44.55%
-
Net Worth 256,371 236,096 231,446 18,533 218,322 211,118 206,323 15.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 906 - - 1,588 4,239 - - -
Div Payout % 3.37% - - 5.15% 18.43% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 256,371 236,096 231,446 18,533 218,322 211,118 206,323 15.56%
NOSH 129,480 129,014 106,657 105,904 105,981 105,559 105,806 14.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.32% 19.76% 15.58% 13.77% 13.03% 14.90% 14.01% -
ROE 10.51% 7.54% 3.23% 166.28% 10.53% 8.05% 4.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 97.55 69.84 44.92 211.37 166.48 108.02 62.82 34.06%
EPS 20.80 13.80 7.00 2.42 21.70 16.10 8.80 77.34%
DPS 0.70 0.00 0.00 1.50 4.00 0.00 0.00 -
NAPS 1.98 1.83 2.17 0.175 2.06 2.00 1.95 1.02%
Adjusted Per Share Value based on latest NOSH - 105,656
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.24 1.60 0.85 3.96 3.12 2.02 1.18 53.25%
EPS 0.48 0.32 0.13 0.55 0.41 0.30 0.16 107.86%
DPS 0.02 0.00 0.00 0.03 0.08 0.00 0.00 -
NAPS 0.0454 0.0418 0.041 0.0033 0.0387 0.0374 0.0365 15.64%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.50 0.43 0.51 0.42 0.32 0.51 0.57 -
P/RPS 0.51 0.62 1.14 0.20 0.19 0.47 0.91 -32.00%
P/EPS 2.40 3.12 7.29 1.44 1.47 3.17 6.48 -48.39%
EY 41.60 32.09 13.73 69.28 67.81 31.57 15.44 93.50%
DY 1.40 0.00 0.00 3.57 12.50 0.00 0.00 -
P/NAPS 0.25 0.23 0.24 2.40 0.16 0.26 0.29 -9.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 19/02/04 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 -
Price 0.44 0.48 0.50 0.50 0.32 0.42 0.59 -
P/RPS 0.45 0.69 1.11 0.24 0.19 0.39 0.94 -38.77%
P/EPS 2.12 3.48 7.14 1.72 1.47 2.61 6.70 -53.53%
EY 47.27 28.75 14.00 58.20 67.81 38.33 14.92 115.56%
DY 1.59 0.00 0.00 3.00 12.50 0.00 0.00 -
P/NAPS 0.22 0.26 0.23 2.86 0.16 0.21 0.30 -18.66%

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