[DIALOG] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -3.1%
YoY- -19.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 403,720 312,648 235,396 191,644 265,852 313,608 296,936 5.25%
PBT 60,340 37,328 43,640 41,340 57,228 60,288 58,196 0.60%
Tax -7,904 -2,448 -13,408 -11,476 -19,984 -17,324 -17,332 -12.26%
NP 52,436 34,880 30,232 29,864 37,244 42,964 40,864 4.24%
-
NP to SH 51,164 32,656 30,232 29,864 37,244 42,964 40,864 3.81%
-
Tax Rate 13.10% 6.56% 30.72% 27.76% 34.92% 28.74% 29.78% -
Total Cost 351,284 277,768 205,164 161,780 228,608 270,644 256,072 5.40%
-
Net Worth 327,339 295,264 284,455 231,446 206,323 156,388 120,512 18.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 13,748 - -
Div Payout % - - - - - 32.00% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 327,339 295,264 284,455 231,446 206,323 156,388 120,512 18.11%
NOSH 1,375,376 1,360,666 1,374,181 106,657 105,806 85,928 61,173 67.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.99% 11.16% 12.84% 15.58% 14.01% 13.70% 13.76% -
ROE 15.63% 11.06% 10.63% 12.90% 18.05% 27.47% 33.91% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 29.35 22.98 17.13 179.68 251.26 364.97 485.40 -37.33%
EPS 3.72 2.40 2.20 28.00 35.20 50.00 66.80 -38.19%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 0.238 0.217 0.207 2.17 1.95 1.82 1.97 -29.67%
Adjusted Per Share Value based on latest NOSH - 106,657
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.17 5.55 4.18 3.40 4.72 5.57 5.27 5.26%
EPS 0.91 0.58 0.54 0.53 0.66 0.76 0.73 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0581 0.0524 0.0505 0.0411 0.0366 0.0278 0.0214 18.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.54 0.41 0.44 0.51 0.57 0.42 0.83 -
P/RPS 1.84 1.78 2.57 0.28 0.23 0.12 0.17 48.70%
P/EPS 14.52 17.08 20.00 1.82 1.62 0.84 1.24 50.66%
EY 6.89 5.85 5.00 54.90 61.75 119.05 80.48 -33.59%
DY 0.00 0.00 0.00 0.00 0.00 38.10 0.00 -
P/NAPS 2.27 1.89 2.13 0.24 0.29 0.23 0.42 32.45%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 21/11/05 22/11/04 18/11/03 15/11/02 06/11/01 08/11/00 -
Price 0.73 0.40 0.46 0.50 0.59 0.43 0.78 -
P/RPS 2.49 1.74 2.69 0.28 0.23 0.12 0.16 57.97%
P/EPS 19.62 16.67 20.91 1.79 1.68 0.86 1.17 59.95%
EY 5.10 6.00 4.78 56.00 59.66 116.28 85.64 -37.49%
DY 0.00 0.00 0.00 0.00 0.00 37.21 0.00 -
P/NAPS 3.07 1.84 2.22 0.23 0.30 0.24 0.40 40.42%

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