[DIALOG] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -12.64%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 183,409 167,452 108,745 99,506 100,930 115,931 88,716 62.21%
PBT 22,481 15,584 14,200 14,101 15,085 18,820 15,297 29.23%
Tax -3,463 -2,354 -1,396 -1,659 -1,976 -3,213 -1,946 46.79%
NP 19,018 13,230 12,804 12,442 13,109 15,607 13,351 26.57%
-
NP to SH 16,948 12,778 12,537 11,174 12,791 14,753 13,021 19.19%
-
Tax Rate 15.40% 15.11% 9.83% 11.77% 13.10% 17.07% 12.72% -
Total Cost 164,391 154,222 95,941 87,064 87,821 100,324 75,365 68.11%
-
Net Worth 343,161 319,339 333,401 326,942 327,339 327,999 315,245 5.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 16,446 13,776 - - 35,637 13,706 -
Div Payout % - 128.71% 109.89% - - 241.56% 105.26% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,161 319,339 333,401 326,942 327,339 327,999 315,245 5.81%
NOSH 1,400,661 1,370,555 1,377,692 1,379,506 1,375,376 1,370,660 1,370,631 1.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.37% 7.90% 11.77% 12.50% 12.99% 13.46% 15.05% -
ROE 4.94% 4.00% 3.76% 3.42% 3.91% 4.50% 4.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.09 12.22 7.89 7.21 7.34 8.46 6.47 59.89%
EPS 1.21 0.90 0.91 0.81 0.93 1.08 0.95 17.48%
DPS 0.00 1.20 1.00 0.00 0.00 2.60 1.00 -
NAPS 0.245 0.233 0.242 0.237 0.238 0.2393 0.23 4.29%
Adjusted Per Share Value based on latest NOSH - 1,379,506
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.25 2.97 1.93 1.76 1.79 2.05 1.57 62.35%
EPS 0.30 0.23 0.22 0.20 0.23 0.26 0.23 19.35%
DPS 0.00 0.29 0.24 0.00 0.00 0.63 0.24 -
NAPS 0.0608 0.0566 0.0591 0.0579 0.058 0.0581 0.0558 5.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.72 1.88 1.55 0.89 0.54 0.54 0.49 -
P/RPS 13.14 15.39 19.64 12.34 7.36 6.38 7.57 44.38%
P/EPS 142.15 201.65 170.33 109.88 58.06 50.17 51.58 96.44%
EY 0.70 0.50 0.59 0.91 1.72 1.99 1.94 -49.28%
DY 0.00 0.64 0.65 0.00 0.00 4.81 2.04 -
P/NAPS 7.02 8.07 6.40 3.76 2.27 2.26 2.13 121.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 15/05/07 26/02/07 21/11/06 22/08/06 18/05/06 -
Price 1.69 1.58 1.80 1.43 0.73 0.58 0.57 -
P/RPS 12.91 12.93 22.80 19.82 9.95 6.86 8.81 28.98%
P/EPS 139.67 169.47 197.80 176.54 78.49 53.89 60.00 75.55%
EY 0.72 0.59 0.51 0.57 1.27 1.86 1.67 -42.90%
DY 0.00 0.76 0.56 0.00 0.00 4.48 1.75 -
P/NAPS 6.90 6.78 7.44 6.03 3.07 2.42 2.48 97.69%

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