[DIALOG] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -21.88%
YoY- -70.12%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,190 47,911 47,410 62,412 47,563 66,463 90,076 -39.60%
PBT 14,320 10,335 7,594 11,022 11,259 14,307 13,464 4.18%
Tax -3,982 -2,869 226 -5,019 -3,575 -4,996 -4,187 -3.28%
NP 10,338 7,466 7,820 6,003 7,684 9,311 9,277 7.46%
-
NP to SH 10,338 7,466 7,820 6,003 7,684 9,311 9,277 7.46%
-
Tax Rate 27.81% 27.76% -2.98% 45.54% 31.75% 34.92% 31.10% -
Total Cost 31,852 40,445 39,590 56,409 39,879 57,152 80,799 -46.14%
-
Net Worth 236,481 231,446 211,313 216,950 210,520 206,323 196,082 13.26%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,162 4,212 - - 9,487 -
Div Payout % - - 14.86% 70.18% - - 102.27% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 236,481 231,446 211,313 216,950 210,520 206,323 196,082 13.26%
NOSH 129,225 106,657 105,656 105,315 105,260 105,806 105,420 14.49%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.50% 15.58% 16.49% 9.62% 16.16% 14.01% 10.30% -
ROE 4.37% 3.23% 3.70% 2.77% 3.65% 4.51% 4.73% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.65 44.92 44.87 59.26 45.19 62.82 85.44 -47.24%
EPS 8.00 7.00 0.61 5.70 7.30 8.80 8.80 -6.14%
DPS 0.00 0.00 1.10 4.00 0.00 0.00 9.00 -
NAPS 1.83 2.17 2.00 2.06 2.00 1.95 1.86 -1.07%
Adjusted Per Share Value based on latest NOSH - 105,315
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.75 0.85 0.84 1.11 0.84 1.18 1.60 -39.57%
EPS 0.18 0.13 0.14 0.11 0.14 0.17 0.16 8.14%
DPS 0.00 0.00 0.02 0.07 0.00 0.00 0.17 -
NAPS 0.042 0.0411 0.0375 0.0385 0.0374 0.0366 0.0348 13.31%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.51 0.42 0.32 0.51 0.57 0.61 -
P/RPS 1.32 1.14 0.94 0.54 1.13 0.91 0.71 51.02%
P/EPS 5.38 7.29 5.67 5.61 6.99 6.48 6.93 -15.49%
EY 18.60 13.73 17.62 17.81 14.31 15.44 14.43 18.38%
DY 0.00 0.00 2.62 12.50 0.00 0.00 14.75 -
P/NAPS 0.23 0.24 0.21 0.16 0.26 0.29 0.33 -21.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 -
Price 0.48 0.50 0.50 0.32 0.42 0.59 0.60 -
P/RPS 1.47 1.11 1.11 0.54 0.93 0.94 0.70 63.76%
P/EPS 6.00 7.14 6.76 5.61 5.75 6.70 6.82 -8.16%
EY 16.67 14.00 14.80 17.81 17.38 14.92 14.67 8.86%
DY 0.00 0.00 2.20 12.50 0.00 0.00 15.00 -
P/NAPS 0.26 0.23 0.25 0.16 0.21 0.30 0.32 -12.89%

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