[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 35.39%
YoY- -12.9%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 233,480 144,764 78,162 254,139 181,870 114,189 58,849 150.82%
PBT 34,416 19,119 9,332 46,039 33,402 22,250 10,910 115.24%
Tax -3,168 -1,222 -612 -13,340 -9,250 -6,282 -3,352 -3.69%
NP 31,248 17,897 8,720 32,699 24,152 15,968 7,558 157.82%
-
NP to SH 30,081 17,060 8,164 32,699 24,152 15,968 7,558 151.35%
-
Tax Rate 9.21% 6.39% 6.56% 28.98% 27.69% 28.23% 30.72% -
Total Cost 202,232 126,867 69,442 221,440 157,718 98,221 51,291 149.78%
-
Net Worth 313,060 297,526 295,264 287,478 290,642 282,510 284,455 6.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 13,611 - - 25,886 12,280 - - -
Div Payout % 45.25% - - 79.17% 50.85% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 313,060 297,526 295,264 287,478 290,642 282,510 284,455 6.60%
NOSH 1,361,131 1,364,800 1,360,666 1,362,458 1,364,519 1,364,786 1,374,181 -0.63%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.38% 12.36% 11.16% 12.87% 13.28% 13.98% 12.84% -
ROE 9.61% 5.73% 2.76% 11.37% 8.31% 5.65% 2.66% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.15 10.61 5.74 18.65 13.33 8.37 4.28 152.49%
EPS 2.21 1.25 0.60 2.40 1.77 1.17 0.55 152.96%
DPS 1.00 0.00 0.00 1.90 0.90 0.00 0.00 -
NAPS 0.23 0.218 0.217 0.211 0.213 0.207 0.207 7.28%
Adjusted Per Share Value based on latest NOSH - 1,356,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.14 2.56 1.38 4.50 3.22 2.02 1.04 151.38%
EPS 0.53 0.30 0.14 0.58 0.43 0.28 0.13 155.42%
DPS 0.24 0.00 0.00 0.46 0.22 0.00 0.00 -
NAPS 0.0554 0.0527 0.0523 0.0509 0.0515 0.05 0.0504 6.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.49 0.43 0.41 0.41 0.47 0.53 0.44 -
P/RPS 2.86 4.05 7.14 2.20 3.53 6.33 10.27 -57.38%
P/EPS 22.17 34.40 68.33 17.08 26.55 45.30 80.00 -57.52%
EY 4.51 2.91 1.46 5.85 3.77 2.21 1.25 135.42%
DY 2.04 0.00 0.00 4.63 1.91 0.00 0.00 -
P/NAPS 2.13 1.97 1.89 1.94 2.21 2.56 2.13 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 16/02/06 21/11/05 15/08/05 19/05/05 24/02/05 22/11/04 -
Price 0.57 0.49 0.40 0.41 0.42 0.51 0.46 -
P/RPS 3.32 4.62 6.96 2.20 3.15 6.10 10.74 -54.31%
P/EPS 25.79 39.20 66.67 17.08 23.73 43.59 83.64 -54.39%
EY 3.88 2.55 1.50 5.85 4.21 2.29 1.20 118.81%
DY 1.75 0.00 0.00 4.63 2.14 0.00 0.00 -
P/NAPS 2.48 2.25 1.84 1.94 1.97 2.46 2.22 7.67%

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