[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 49.04%
YoY- 37.11%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 309,181 200,436 100,930 349,411 233,480 144,764 78,162 150.32%
PBT 43,386 29,186 15,085 53,236 34,416 19,119 9,332 178.81%
Tax -5,032 -3,636 -1,976 -6,381 -3,168 -1,222 -612 307.89%
NP 38,354 25,550 13,109 46,855 31,248 17,897 8,720 168.69%
-
NP to SH 36,502 23,965 12,791 44,834 30,081 17,060 8,164 171.64%
-
Tax Rate 11.60% 12.46% 13.10% 11.99% 9.21% 6.39% 6.56% -
Total Cost 270,827 174,886 87,821 302,556 202,232 126,867 69,442 147.97%
-
Net Worth 337,155 328,306 327,339 312,399 313,060 297,526 295,264 9.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 13,932 - - 49,110 13,611 - - -
Div Payout % 38.17% - - 109.54% 45.25% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 337,155 328,306 327,339 312,399 313,060 297,526 295,264 9.25%
NOSH 1,393,206 1,385,260 1,375,376 1,364,189 1,361,131 1,364,800 1,360,666 1.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.41% 12.75% 12.99% 13.41% 13.38% 12.36% 11.16% -
ROE 10.83% 7.30% 3.91% 14.35% 9.61% 5.73% 2.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.19 14.47 7.34 25.61 17.15 10.61 5.74 146.52%
EPS 2.62 1.73 0.93 3.29 2.21 1.25 0.60 167.39%
DPS 1.00 0.00 0.00 3.60 1.00 0.00 0.00 -
NAPS 0.242 0.237 0.238 0.229 0.23 0.218 0.217 7.54%
Adjusted Per Share Value based on latest NOSH - 1,370,660
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.48 3.55 1.79 6.19 4.14 2.56 1.38 150.97%
EPS 0.65 0.42 0.23 0.79 0.53 0.30 0.14 178.56%
DPS 0.25 0.00 0.00 0.87 0.24 0.00 0.00 -
NAPS 0.0597 0.0581 0.058 0.0553 0.0554 0.0527 0.0523 9.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.55 0.89 0.54 0.54 0.49 0.43 0.41 -
P/RPS 6.98 6.15 7.36 2.11 2.86 4.05 7.14 -1.50%
P/EPS 59.16 51.45 58.06 16.43 22.17 34.40 68.33 -9.16%
EY 1.69 1.94 1.72 6.09 4.51 2.91 1.46 10.25%
DY 0.65 0.00 0.00 6.67 2.04 0.00 0.00 -
P/NAPS 6.40 3.76 2.27 2.36 2.13 1.97 1.89 125.66%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/05/07 26/02/07 21/11/06 22/08/06 18/05/06 16/02/06 21/11/05 -
Price 1.80 1.43 0.73 0.58 0.57 0.49 0.40 -
P/RPS 8.11 9.88 9.95 2.26 3.32 4.62 6.96 10.74%
P/EPS 68.70 82.66 78.49 17.65 25.79 39.20 66.67 2.02%
EY 1.46 1.21 1.27 5.67 3.88 2.55 1.50 -1.78%
DY 0.56 0.00 0.00 6.21 1.75 0.00 0.00 -
P/NAPS 7.44 6.03 3.07 2.53 2.48 2.25 1.84 154.02%

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