[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -74.06%
YoY- 5.14%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 368,083 278,007 164,981 78,402 321,834 231,753 148,633 83.34%
PBT 74,689 61,225 32,965 15,072 61,201 45,858 29,641 85.48%
Tax -21,121 -16,934 -8,764 -4,331 -19,796 -14,727 -8,909 78.07%
NP 53,568 44,291 24,201 10,741 41,405 31,131 20,732 88.62%
-
NP to SH 53,568 44,291 24,201 10,741 41,405 31,131 20,732 88.62%
-
Tax Rate 28.28% 27.66% 26.59% 28.74% 32.35% 32.11% 30.06% -
Total Cost 314,515 233,716 140,780 67,661 280,429 200,622 127,901 82.48%
-
Net Worth 194,223 187,145 166,814 156,388 145,452 139,315 131,486 29.79%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 13,574 4,158 3,457 3,437 9,036 3,439 - -
Div Payout % 25.34% 9.39% 14.29% 32.00% 21.83% 11.05% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 194,223 187,145 166,814 156,388 145,452 139,315 131,486 29.79%
NOSH 104,421 103,969 86,432 85,928 86,066 85,997 61,156 42.99%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.55% 15.93% 14.67% 13.70% 12.87% 13.43% 13.95% -
ROE 27.58% 23.67% 14.51% 6.87% 28.47% 22.35% 15.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 352.50 267.39 190.88 91.24 373.94 269.49 243.04 28.21%
EPS 51.30 42.60 28.00 12.50 40.10 36.20 33.90 31.90%
DPS 13.00 4.00 4.00 4.00 10.50 4.00 0.00 -
NAPS 1.86 1.80 1.93 1.82 1.69 1.62 2.15 -9.23%
Adjusted Per Share Value based on latest NOSH - 85,928
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.53 4.94 2.93 1.39 5.71 4.11 2.64 83.20%
EPS 0.95 0.79 0.43 0.19 0.74 0.55 0.37 87.82%
DPS 0.24 0.07 0.06 0.06 0.16 0.06 0.00 -
NAPS 0.0345 0.0332 0.0296 0.0278 0.0258 0.0247 0.0233 30.00%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.61 0.58 0.48 0.42 0.43 0.44 0.79 -
P/RPS 0.17 0.22 0.25 0.46 0.11 0.16 0.33 -35.81%
P/EPS 1.19 1.36 1.71 3.36 0.89 1.22 2.33 -36.18%
EY 84.10 73.45 58.33 29.76 111.88 82.27 42.91 56.80%
DY 21.31 6.90 8.33 9.52 24.42 9.09 0.00 -
P/NAPS 0.33 0.32 0.25 0.23 0.25 0.27 0.37 -7.36%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 08/05/01 06/02/01 -
Price 0.60 0.61 0.58 0.43 0.48 0.44 0.80 -
P/RPS 0.17 0.23 0.30 0.47 0.13 0.16 0.33 -35.81%
P/EPS 1.17 1.43 2.07 3.44 1.00 1.22 2.36 -37.44%
EY 85.50 69.84 48.28 29.07 100.23 82.27 42.38 59.86%
DY 21.67 6.56 6.90 9.30 21.88 9.09 0.00 -
P/NAPS 0.32 0.34 0.30 0.24 0.28 0.27 0.37 -9.24%

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