[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 39.4%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 181,870 114,189 58,849 185,268 126,311 90,101 47,911 143.14%
PBT 33,402 22,250 10,910 50,101 37,008 24,655 10,335 118.43%
Tax -9,250 -6,282 -3,352 -12,558 -10,076 -6,851 -2,869 118.08%
NP 24,152 15,968 7,558 37,543 26,932 17,804 7,466 118.57%
-
NP to SH 24,152 15,968 7,558 37,543 26,932 17,804 7,466 118.57%
-
Tax Rate 27.69% 28.23% 30.72% 25.07% 27.23% 27.79% 27.76% -
Total Cost 157,718 98,221 51,291 147,725 99,379 72,297 40,445 147.54%
-
Net Worth 290,642 282,510 284,455 264,556 256,371 236,096 231,446 16.38%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 12,280 - - 22,264 906 - - -
Div Payout % 50.85% - - 59.30% 3.37% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 290,642 282,510 284,455 264,556 256,371 236,096 231,446 16.38%
NOSH 1,364,519 1,364,786 1,374,181 1,309,683 129,480 129,014 106,657 446.16%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.28% 13.98% 12.84% 20.26% 21.32% 19.76% 15.58% -
ROE 8.31% 5.65% 2.66% 14.19% 10.51% 7.54% 3.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.33 8.37 4.28 14.15 97.55 69.84 44.92 -55.47%
EPS 1.77 1.17 0.55 2.87 20.80 13.80 7.00 -59.97%
DPS 0.90 0.00 0.00 1.70 0.70 0.00 0.00 -
NAPS 0.213 0.207 0.207 0.202 1.98 1.83 2.17 -78.69%
Adjusted Per Share Value based on latest NOSH - 1,299,113
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.22 2.02 1.04 3.28 2.24 1.60 0.85 142.81%
EPS 0.43 0.28 0.13 0.66 0.48 0.32 0.13 121.83%
DPS 0.22 0.00 0.00 0.39 0.02 0.00 0.00 -
NAPS 0.0515 0.05 0.0504 0.0469 0.0454 0.0418 0.041 16.40%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.47 0.53 0.44 0.47 0.50 0.43 0.51 -
P/RPS 3.53 6.33 10.27 3.32 0.51 0.62 1.14 112.29%
P/EPS 26.55 45.30 80.00 16.40 2.40 3.12 7.29 136.52%
EY 3.77 2.21 1.25 6.10 41.60 32.09 13.73 -57.72%
DY 1.91 0.00 0.00 3.62 1.40 0.00 0.00 -
P/NAPS 2.21 2.56 2.13 2.33 0.25 0.23 0.24 338.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 22/11/04 19/08/04 18/05/04 19/02/04 18/11/03 -
Price 0.42 0.51 0.46 0.41 0.44 0.48 0.50 -
P/RPS 3.15 6.10 10.74 2.90 0.45 0.69 1.11 100.31%
P/EPS 23.73 43.59 83.64 14.30 2.12 3.48 7.14 122.54%
EY 4.21 2.29 1.20 6.99 47.27 28.75 14.00 -55.08%
DY 2.14 0.00 0.00 4.15 1.59 0.00 0.00 -
P/NAPS 1.97 2.46 2.22 2.03 0.22 0.26 0.23 318.07%

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