[DIALOG] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 0.37%
YoY- -13.31%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 47,410 62,412 47,563 66,463 90,076 113,026 86,579 -33.14%
PBT 7,594 11,022 11,259 14,307 13,464 28,260 17,893 -43.61%
Tax 226 -5,019 -3,575 -4,996 -4,187 -8,170 -4,433 -
NP 7,820 6,003 7,684 9,311 9,277 20,090 13,460 -30.44%
-
NP to SH 7,820 6,003 7,684 9,311 9,277 20,090 13,460 -30.44%
-
Tax Rate -2.98% 45.54% 31.75% 34.92% 31.10% 28.91% 24.78% -
Total Cost 39,590 56,409 39,879 57,152 80,799 92,936 73,119 -33.64%
-
Net Worth 211,313 216,950 210,520 206,323 196,082 188,343 167,598 16.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,162 4,212 - - 9,487 4,185 - -
Div Payout % 14.86% 70.18% - - 102.27% 20.83% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 211,313 216,950 210,520 206,323 196,082 188,343 167,598 16.75%
NOSH 105,656 105,315 105,260 105,806 105,420 104,635 86,838 14.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.49% 9.62% 16.16% 14.01% 10.30% 17.77% 15.55% -
ROE 3.70% 2.77% 3.65% 4.51% 4.73% 10.67% 8.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 44.87 59.26 45.19 62.82 85.44 108.02 99.70 -41.35%
EPS 0.61 5.70 7.30 8.80 8.80 19.20 15.50 -88.49%
DPS 1.10 4.00 0.00 0.00 9.00 4.00 0.00 -
NAPS 2.00 2.06 2.00 1.95 1.86 1.80 1.93 2.41%
Adjusted Per Share Value based on latest NOSH - 105,806
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.84 1.11 0.84 1.18 1.60 2.01 1.54 -33.31%
EPS 0.14 0.11 0.14 0.17 0.16 0.36 0.24 -30.25%
DPS 0.02 0.07 0.00 0.00 0.17 0.07 0.00 -
NAPS 0.0375 0.0385 0.0374 0.0366 0.0348 0.0334 0.0298 16.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.32 0.51 0.57 0.61 0.58 0.48 -
P/RPS 0.94 0.54 1.13 0.91 0.71 0.54 0.48 56.72%
P/EPS 5.67 5.61 6.99 6.48 6.93 3.02 3.10 49.72%
EY 17.62 17.81 14.31 15.44 14.43 33.10 32.29 -33.29%
DY 2.62 12.50 0.00 0.00 14.75 6.90 0.00 -
P/NAPS 0.21 0.16 0.26 0.29 0.33 0.32 0.25 -11.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 -
Price 0.50 0.32 0.42 0.59 0.60 0.61 0.58 -
P/RPS 1.11 0.54 0.93 0.94 0.70 0.56 0.58 54.32%
P/EPS 6.76 5.61 5.75 6.70 6.82 3.18 3.74 48.54%
EY 14.80 17.81 17.38 14.92 14.67 31.48 26.72 -32.62%
DY 2.20 12.50 0.00 0.00 15.00 6.56 0.00 -
P/NAPS 0.25 0.16 0.21 0.30 0.32 0.34 0.30 -11.47%

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