[DIALOG] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 46.37%
YoY- 59.1%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,506 100,930 115,931 88,716 66,602 78,162 72,269 23.69%
PBT 14,101 15,085 18,820 15,297 9,787 9,332 12,637 7.55%
Tax -1,659 -1,976 -3,213 -1,946 -610 -612 -4,090 -45.11%
NP 12,442 13,109 15,607 13,351 9,177 8,720 8,547 28.35%
-
NP to SH 11,174 12,791 14,753 13,021 8,896 8,164 8,547 19.50%
-
Tax Rate 11.77% 13.10% 17.07% 12.72% 6.23% 6.56% 32.37% -
Total Cost 87,064 87,821 100,324 75,365 57,425 69,442 63,722 23.06%
-
Net Worth 326,942 327,339 327,999 315,245 298,358 295,264 286,256 9.23%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 35,637 13,706 - - 13,566 -
Div Payout % - - 241.56% 105.26% - - 158.73% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 326,942 327,339 327,999 315,245 298,358 295,264 286,256 9.23%
NOSH 1,379,506 1,375,376 1,370,660 1,370,631 1,368,615 1,360,666 1,356,666 1.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.50% 12.99% 13.46% 15.05% 13.78% 11.16% 11.83% -
ROE 3.42% 3.91% 4.50% 4.13% 2.98% 2.76% 2.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.21 7.34 8.46 6.47 4.87 5.74 5.33 22.24%
EPS 0.81 0.93 1.08 0.95 0.65 0.60 0.63 18.18%
DPS 0.00 0.00 2.60 1.00 0.00 0.00 1.00 -
NAPS 0.237 0.238 0.2393 0.23 0.218 0.217 0.211 8.03%
Adjusted Per Share Value based on latest NOSH - 1,370,631
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.76 1.79 2.05 1.57 1.18 1.38 1.28 23.58%
EPS 0.20 0.23 0.26 0.23 0.16 0.14 0.15 21.07%
DPS 0.00 0.00 0.63 0.24 0.00 0.00 0.24 -
NAPS 0.0579 0.058 0.0581 0.0558 0.0528 0.0523 0.0507 9.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.54 0.54 0.49 0.43 0.41 0.41 -
P/RPS 12.34 7.36 6.38 7.57 8.84 7.14 7.70 36.82%
P/EPS 109.88 58.06 50.17 51.58 66.15 68.33 65.08 41.65%
EY 0.91 1.72 1.99 1.94 1.51 1.46 1.54 -29.51%
DY 0.00 0.00 4.81 2.04 0.00 0.00 2.44 -
P/NAPS 3.76 2.27 2.26 2.13 1.97 1.89 1.94 55.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 21/11/06 22/08/06 18/05/06 16/02/06 21/11/05 15/08/05 -
Price 1.43 0.73 0.58 0.57 0.49 0.40 0.41 -
P/RPS 19.82 9.95 6.86 8.81 10.07 6.96 7.70 87.49%
P/EPS 176.54 78.49 53.89 60.00 75.38 66.67 65.08 94.15%
EY 0.57 1.27 1.86 1.67 1.33 1.50 1.54 -48.35%
DY 0.00 0.00 4.48 1.75 0.00 0.00 2.44 -
P/NAPS 6.03 3.07 2.42 2.48 2.25 1.84 1.94 112.54%

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