[DIALOG] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -17.47%
YoY- -42.91%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,911 47,410 62,412 47,563 66,463 90,076 113,026 -43.54%
PBT 10,335 7,594 11,022 11,259 14,307 13,464 28,260 -48.82%
Tax -2,869 226 -5,019 -3,575 -4,996 -4,187 -8,170 -50.19%
NP 7,466 7,820 6,003 7,684 9,311 9,277 20,090 -48.27%
-
NP to SH 7,466 7,820 6,003 7,684 9,311 9,277 20,090 -48.27%
-
Tax Rate 27.76% -2.98% 45.54% 31.75% 34.92% 31.10% 28.91% -
Total Cost 40,445 39,590 56,409 39,879 57,152 80,799 92,936 -42.54%
-
Net Worth 231,446 211,313 216,950 210,520 206,323 196,082 188,343 14.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 1,162 4,212 - - 9,487 4,185 -
Div Payout % - 14.86% 70.18% - - 102.27% 20.83% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 231,446 211,313 216,950 210,520 206,323 196,082 188,343 14.71%
NOSH 106,657 105,656 105,315 105,260 105,806 105,420 104,635 1.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.58% 16.49% 9.62% 16.16% 14.01% 10.30% 17.77% -
ROE 3.23% 3.70% 2.77% 3.65% 4.51% 4.73% 10.67% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.92 44.87 59.26 45.19 62.82 85.44 108.02 -44.25%
EPS 7.00 0.61 5.70 7.30 8.80 8.80 19.20 -48.93%
DPS 0.00 1.10 4.00 0.00 0.00 9.00 4.00 -
NAPS 2.17 2.00 2.06 2.00 1.95 1.86 1.80 13.25%
Adjusted Per Share Value based on latest NOSH - 105,260
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.85 0.84 1.11 0.84 1.18 1.60 2.01 -43.63%
EPS 0.13 0.14 0.11 0.14 0.17 0.16 0.36 -49.25%
DPS 0.00 0.02 0.07 0.00 0.00 0.17 0.07 -
NAPS 0.0411 0.0375 0.0385 0.0374 0.0366 0.0348 0.0334 14.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.42 0.32 0.51 0.57 0.61 0.58 -
P/RPS 1.14 0.94 0.54 1.13 0.91 0.71 0.54 64.49%
P/EPS 7.29 5.67 5.61 6.99 6.48 6.93 3.02 79.85%
EY 13.73 17.62 17.81 14.31 15.44 14.43 33.10 -44.35%
DY 0.00 2.62 12.50 0.00 0.00 14.75 6.90 -
P/NAPS 0.24 0.21 0.16 0.26 0.29 0.33 0.32 -17.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 -
Price 0.50 0.50 0.32 0.42 0.59 0.60 0.61 -
P/RPS 1.11 1.11 0.54 0.93 0.94 0.70 0.56 57.72%
P/EPS 7.14 6.76 5.61 5.75 6.70 6.82 3.18 71.38%
EY 14.00 14.80 17.81 17.38 14.92 14.67 31.48 -41.70%
DY 0.00 2.20 12.50 0.00 0.00 15.00 6.56 -
P/NAPS 0.23 0.25 0.16 0.21 0.30 0.32 0.34 -22.92%

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