[DIALOG] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -53.82%
YoY- -9.7%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 62,412 47,563 66,463 90,076 113,026 86,579 78,402 -14.11%
PBT 11,022 11,259 14,307 13,464 28,260 17,893 15,072 -18.84%
Tax -5,019 -3,575 -4,996 -4,187 -8,170 -4,433 -4,331 10.33%
NP 6,003 7,684 9,311 9,277 20,090 13,460 10,741 -32.17%
-
NP to SH 6,003 7,684 9,311 9,277 20,090 13,460 10,741 -32.17%
-
Tax Rate 45.54% 31.75% 34.92% 31.10% 28.91% 24.78% 28.74% -
Total Cost 56,409 39,879 57,152 80,799 92,936 73,119 67,661 -11.42%
-
Net Worth 216,950 210,520 206,323 196,082 188,343 167,598 156,388 24.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,212 - - 9,487 4,185 - 3,437 14.53%
Div Payout % 70.18% - - 102.27% 20.83% - 32.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 216,950 210,520 206,323 196,082 188,343 167,598 156,388 24.41%
NOSH 105,315 105,260 105,806 105,420 104,635 86,838 85,928 14.54%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.62% 16.16% 14.01% 10.30% 17.77% 15.55% 13.70% -
ROE 2.77% 3.65% 4.51% 4.73% 10.67% 8.03% 6.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 59.26 45.19 62.82 85.44 108.02 99.70 91.24 -25.02%
EPS 5.70 7.30 8.80 8.80 19.20 15.50 12.50 -40.78%
DPS 4.00 0.00 0.00 9.00 4.00 0.00 4.00 0.00%
NAPS 2.06 2.00 1.95 1.86 1.80 1.93 1.82 8.61%
Adjusted Per Share Value based on latest NOSH - 105,420
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.11 0.84 1.18 1.60 2.00 1.53 1.39 -13.93%
EPS 0.11 0.14 0.16 0.16 0.36 0.24 0.19 -30.55%
DPS 0.07 0.00 0.00 0.17 0.07 0.00 0.06 10.83%
NAPS 0.0384 0.0373 0.0365 0.0347 0.0334 0.0297 0.0277 24.35%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.32 0.51 0.57 0.61 0.58 0.48 0.42 -
P/RPS 0.54 1.13 0.91 0.71 0.54 0.48 0.46 11.29%
P/EPS 5.61 6.99 6.48 6.93 3.02 3.10 3.36 40.78%
EY 17.81 14.31 15.44 14.43 33.10 32.29 29.76 -29.00%
DY 12.50 0.00 0.00 14.75 6.90 0.00 9.52 19.92%
P/NAPS 0.16 0.26 0.29 0.33 0.32 0.25 0.23 -21.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 -
Price 0.32 0.42 0.59 0.60 0.61 0.58 0.43 -
P/RPS 0.54 0.93 0.94 0.70 0.56 0.58 0.47 9.70%
P/EPS 5.61 5.75 6.70 6.82 3.18 3.74 3.44 38.59%
EY 17.81 17.38 14.92 14.67 31.48 26.72 29.07 -27.88%
DY 12.50 0.00 0.00 15.00 6.56 0.00 9.30 21.81%
P/NAPS 0.16 0.21 0.30 0.32 0.34 0.30 0.24 -23.70%

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