[DIALOG] QoQ 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- 13.3%
YoY- 72.61%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 108,745 99,506 100,930 115,931 88,716 66,602 78,162 24.65%
PBT 14,200 14,101 15,085 18,820 15,297 9,787 9,332 32.32%
Tax -1,396 -1,659 -1,976 -3,213 -1,946 -610 -612 73.37%
NP 12,804 12,442 13,109 15,607 13,351 9,177 8,720 29.21%
-
NP to SH 12,537 11,174 12,791 14,753 13,021 8,896 8,164 33.13%
-
Tax Rate 9.83% 11.77% 13.10% 17.07% 12.72% 6.23% 6.56% -
Total Cost 95,941 87,064 87,821 100,324 75,365 57,425 69,442 24.07%
-
Net Worth 333,401 326,942 327,339 327,999 315,245 298,358 295,264 8.44%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 13,776 - - 35,637 13,706 - - -
Div Payout % 109.89% - - 241.56% 105.26% - - -
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 333,401 326,942 327,339 327,999 315,245 298,358 295,264 8.44%
NOSH 1,377,692 1,379,506 1,375,376 1,370,660 1,370,631 1,368,615 1,360,666 0.83%
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 11.77% 12.50% 12.99% 13.46% 15.05% 13.78% 11.16% -
ROE 3.76% 3.42% 3.91% 4.50% 4.13% 2.98% 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 7.89 7.21 7.34 8.46 6.47 4.87 5.74 23.65%
EPS 0.91 0.81 0.93 1.08 0.95 0.65 0.60 32.03%
DPS 1.00 0.00 0.00 2.60 1.00 0.00 0.00 -
NAPS 0.242 0.237 0.238 0.2393 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 1.93 1.76 1.79 2.05 1.57 1.18 1.38 25.08%
EPS 0.22 0.20 0.23 0.26 0.23 0.16 0.14 35.20%
DPS 0.24 0.00 0.00 0.63 0.24 0.00 0.00 -
NAPS 0.0591 0.0579 0.058 0.0581 0.0558 0.0528 0.0523 8.49%
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 19.64 12.34 7.36 6.38 7.57 8.84 7.14 96.44%
P/EPS 170.33 109.88 58.06 50.17 51.58 66.15 68.33 83.94%
EY 0.59 0.91 1.72 1.99 1.94 1.51 1.46 -45.37%
DY 0.65 0.00 0.00 4.81 2.04 0.00 0.00 -
P/NAPS 6.40 3.76 2.27 2.26 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 22.80 19.82 9.95 6.86 8.81 10.07 6.96 120.73%
P/EPS 197.80 176.54 78.49 53.89 60.00 75.38 66.67 106.61%
EY 0.51 0.57 1.27 1.86 1.67 1.33 1.50 -51.31%
DY 0.56 0.00 0.00 4.48 1.75 0.00 0.00 -
P/NAPS 7.44 6.03 3.07 2.42 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