[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 108.97%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 100,930 349,411 233,480 144,764 78,162 254,139 181,870 -32.44%
PBT 15,085 53,236 34,416 19,119 9,332 46,039 33,402 -41.10%
Tax -1,976 -6,381 -3,168 -1,222 -612 -13,340 -9,250 -64.23%
NP 13,109 46,855 31,248 17,897 8,720 32,699 24,152 -33.43%
-
NP to SH 12,791 44,834 30,081 17,060 8,164 32,699 24,152 -34.51%
-
Tax Rate 13.10% 11.99% 9.21% 6.39% 6.56% 28.98% 27.69% -
Total Cost 87,821 302,556 202,232 126,867 69,442 221,440 157,718 -32.29%
-
Net Worth 327,339 312,399 313,060 297,526 295,264 287,478 290,642 8.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 49,110 13,611 - - 25,886 12,280 -
Div Payout % - 109.54% 45.25% - - 79.17% 50.85% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 327,339 312,399 313,060 297,526 295,264 287,478 290,642 8.24%
NOSH 1,375,376 1,364,189 1,361,131 1,364,800 1,360,666 1,362,458 1,364,519 0.52%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.99% 13.41% 13.38% 12.36% 11.16% 12.87% 13.28% -
ROE 3.91% 14.35% 9.61% 5.73% 2.76% 11.37% 8.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.34 25.61 17.15 10.61 5.74 18.65 13.33 -32.79%
EPS 0.93 3.29 2.21 1.25 0.60 2.40 1.77 -34.86%
DPS 0.00 3.60 1.00 0.00 0.00 1.90 0.90 -
NAPS 0.238 0.229 0.23 0.218 0.217 0.211 0.213 7.67%
Adjusted Per Share Value based on latest NOSH - 1,368,615
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.79 6.19 4.14 2.56 1.38 4.50 3.22 -32.36%
EPS 0.23 0.79 0.53 0.30 0.14 0.58 0.43 -34.08%
DPS 0.00 0.87 0.24 0.00 0.00 0.46 0.22 -
NAPS 0.058 0.0553 0.0554 0.0527 0.0523 0.0509 0.0515 8.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.54 0.54 0.49 0.43 0.41 0.41 0.47 -
P/RPS 7.36 2.11 2.86 4.05 7.14 2.20 3.53 63.13%
P/EPS 58.06 16.43 22.17 34.40 68.33 17.08 26.55 68.39%
EY 1.72 6.09 4.51 2.91 1.46 5.85 3.77 -40.70%
DY 0.00 6.67 2.04 0.00 0.00 4.63 1.91 -
P/NAPS 2.27 2.36 2.13 1.97 1.89 1.94 2.21 1.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 22/08/06 18/05/06 16/02/06 21/11/05 15/08/05 19/05/05 -
Price 0.73 0.58 0.57 0.49 0.40 0.41 0.42 -
P/RPS 9.95 2.26 3.32 4.62 6.96 2.20 3.15 115.13%
P/EPS 78.49 17.65 25.79 39.20 66.67 17.08 23.73 121.83%
EY 1.27 5.67 3.88 2.55 1.50 5.85 4.21 -54.98%
DY 0.00 6.21 1.75 0.00 0.00 4.63 2.14 -
P/NAPS 3.07 2.53 2.48 2.25 1.84 1.94 1.97 34.37%

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