[DIALOG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 35.01%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 610,015 395,773 183,409 476,633 309,181 200,436 100,930 231.43%
PBT 76,702 48,990 22,481 58,970 43,386 29,186 15,085 195.40%
Tax -12,555 -7,929 -3,463 -7,386 -5,032 -3,636 -1,976 242.66%
NP 64,147 41,061 19,018 51,584 38,354 25,550 13,109 187.95%
-
NP to SH 59,220 36,960 16,948 49,280 36,502 23,965 12,791 177.52%
-
Tax Rate 16.37% 16.18% 15.40% 12.53% 11.60% 12.46% 13.10% -
Total Cost 545,868 354,712 164,391 425,049 270,827 174,886 87,821 237.68%
-
Net Worth 371,140 349,579 343,161 324,188 337,155 328,306 327,339 8.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 15,400 - - 30,610 13,932 - - -
Div Payout % 26.00% - - 62.11% 38.17% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 371,140 349,579 343,161 324,188 337,155 328,306 327,339 8.72%
NOSH 1,399,999 1,399,999 1,400,661 1,391,367 1,393,206 1,385,260 1,375,376 1.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.52% 10.37% 10.37% 10.82% 12.41% 12.75% 12.99% -
ROE 15.96% 10.57% 4.94% 15.20% 10.83% 7.30% 3.91% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 43.57 28.27 13.09 34.26 22.19 14.47 7.34 227.48%
EPS 4.23 2.64 1.21 3.54 2.62 1.73 0.93 174.26%
DPS 1.10 0.00 0.00 2.20 1.00 0.00 0.00 -
NAPS 0.2651 0.2497 0.245 0.233 0.242 0.237 0.238 7.44%
Adjusted Per Share Value based on latest NOSH - 1,370,555
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.80 7.01 3.25 8.44 5.48 3.55 1.79 231.05%
EPS 1.05 0.65 0.30 0.87 0.65 0.42 0.23 174.94%
DPS 0.27 0.00 0.00 0.54 0.25 0.00 0.00 -
NAPS 0.0657 0.0619 0.0608 0.0574 0.0597 0.0581 0.058 8.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.42 1.81 1.72 1.88 1.55 0.89 0.54 -
P/RPS 3.26 6.40 13.14 5.49 6.98 6.15 7.36 -41.86%
P/EPS 33.57 68.56 142.15 53.08 59.16 51.45 58.06 -30.57%
EY 2.98 1.46 0.70 1.88 1.69 1.94 1.72 44.20%
DY 0.77 0.00 0.00 1.17 0.65 0.00 0.00 -
P/NAPS 5.36 7.25 7.02 8.07 6.40 3.76 2.27 77.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 26/02/07 21/11/06 -
Price 1.52 1.54 1.69 1.58 1.80 1.43 0.73 -
P/RPS 3.49 5.45 12.91 4.61 8.11 9.88 9.95 -50.23%
P/EPS 35.93 58.33 139.67 44.61 68.70 82.66 78.49 -40.57%
EY 2.78 1.71 0.72 2.24 1.46 1.21 1.27 68.50%
DY 0.72 0.00 0.00 1.39 0.56 0.00 0.00 -
P/NAPS 5.73 6.17 6.90 6.78 7.44 6.03 3.07 51.53%

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