[DIALOG] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

15-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- 35.39%

YoY- -12.9%

Quarter Report

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	790,507	476,633	349,411	254,139	185,268	223,848	368,083	13.57%
YoY %	65.85%	36.41%	37.49%	37.17%	-17.23%	-39.19%	-	-
Horiz. %	214.76%	129.49%	94.93%	69.04%	50.33%	60.81%	100.00%	-
PBT	97,186	58,970	53,236	46,039	50,101	44,182	74,689	4.48%
YoY %	64.81%	10.77%	15.63%	-8.11%	13.40%	-40.85%	-	-
Horiz. %	130.12%	78.95%	71.28%	61.64%	67.08%	59.15%	100.00%	-
Tax	-15,627	-7,386	-6,381	-13,340	-12,558	-13,364	-21,121	-4.89%
YoY %	-111.58%	-15.75%	52.17%	-6.23%	6.03%	36.73%	-	-
Horiz. %	73.99%	34.97%	30.21%	63.16%	59.46%	63.27%	100.00%	-
NP	81,559	51,584	46,855	32,699	37,543	30,818	53,568	7.25%
YoY %	58.11%	10.09%	43.29%	-12.90%	21.82%	-42.47%	-	-
Horiz. %	152.25%	96.30%	87.47%	61.04%	70.08%	57.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,577	49,280	44,834	32,699	37,543	30,818	53,568	5.89%
YoY %	53.36%	9.92%	37.11%	-12.90%	21.82%	-42.47%	-	-
Horiz. %	141.09%	92.00%	83.70%	61.04%	70.08%	57.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.08%	12.53%	11.99%	28.98%	25.07%	30.25%	28.28%	-
YoY %	28.33%	4.50%	-58.63%	15.60%	-17.12%	6.97%	-	-
Horiz. %	56.86%	44.31%	42.40%	102.48%	88.65%	106.97%	100.00%	-
Total Cost	708,948	425,049	302,556	221,440	147,725	193,030	314,515	14.49%
YoY %	66.79%	40.49%	36.63%	49.90%	-23.47%	-38.63%	-	-
Horiz. %	225.41%	135.14%	96.20%	70.41%	46.97%	61.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,039	324,188	312,399	287,478	264,556	18,533	194,223	11.77%
YoY %	16.92%	3.77%	8.67%	8.66%	1,327.49%	-90.46%	-	-
Horiz. %	195.16%	166.92%	160.85%	148.01%	136.21%	9.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	43,358	30,610	49,110	25,886	22,264	1,588	13,574	21.33%
YoY %	41.65%	-37.67%	89.72%	16.27%	1,302.02%	-88.30%	-	-
Horiz. %	319.42%	225.50%	361.79%	190.70%	164.02%	11.70%	100.00%	-
Div Payout %	57.37%	62.11%	109.54%	79.17%	59.30%	5.15%	25.34%	-
YoY %	-7.63%	-43.30%	38.36%	33.51%	1,051.46%	-79.68%	-	-
Horiz. %	226.40%	245.11%	432.28%	312.43%	234.02%	20.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	379,039	324,188	312,399	287,478	264,556	18,533	194,223	11.77%
YoY %	16.92%	3.77%	8.67%	8.66%	1,327.49%	-90.46%	-	-
Horiz. %	195.16%	166.92%	160.85%	148.01%	136.21%	9.54%	100.00%	-
NOSH	1,398,669	1,391,367	1,364,189	1,362,458	1,309,683	105,904	104,421	54.04%
YoY %	0.52%	1.99%	0.13%	4.03%	1,136.67%	1.42%	-	-
Horiz. %	1,339.45%	1,332.46%	1,306.43%	1,304.77%	1,254.23%	101.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.32%	10.82%	13.41%	12.87%	20.26%	13.77%	14.55%	-
YoY %	-4.62%	-19.31%	4.20%	-36.48%	47.13%	-5.36%	-	-
Horiz. %	70.93%	74.36%	92.16%	88.45%	139.24%	94.64%	100.00%	-
ROE	19.94%	15.20%	14.35%	11.37%	14.19%	166.28%	27.58%	-
YoY %	31.18%	5.92%	26.21%	-19.87%	-91.47%	502.90%	-	-
Horiz. %	72.30%	55.11%	52.03%	41.23%	51.45%	602.90%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	56.52	34.26	25.61	18.65	14.15	211.37	352.50	-26.27%
YoY %	64.97%	33.78%	37.32%	31.80%	-93.31%	-40.04%	-	-
Horiz. %	16.03%	9.72%	7.27%	5.29%	4.01%	59.96%	100.00%	-
EPS	5.40	3.54	3.29	2.40	2.87	2.42	51.30	-31.26%
YoY %	52.54%	7.60%	37.08%	-16.38%	18.60%	-95.28%	-	-
Horiz. %	10.53%	6.90%	6.41%	4.68%	5.59%	4.72%	100.00%	-
DPS	3.10	2.20	3.60	1.90	1.70	1.50	13.00	-21.23%
YoY %	40.91%	-38.89%	89.47%	11.76%	13.33%	-88.46%	-	-
Horiz. %	23.85%	16.92%	27.69%	14.62%	13.08%	11.54%	100.00%	-
NAPS	0.271	0.233	0.229	0.211	0.202	0.175	1.86	-27.43%
YoY %	16.31%	1.75%	8.53%	4.46%	15.43%	-90.59%	-	-
Horiz. %	14.57%	12.53%	12.31%	11.34%	10.86%	9.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,356,666
RPS	14.00	8.44	6.19	4.50	3.28	3.96	6.52	13.56%
YoY %	65.88%	36.35%	37.56%	37.20%	-17.17%	-39.26%	-	-
Horiz. %	214.72%	129.45%	94.94%	69.02%	50.31%	60.74%	100.00%	-
EPS	1.34	0.87	0.79	0.58	0.66	0.55	0.95	5.89%
YoY %	54.02%	10.13%	36.21%	-12.12%	20.00%	-42.11%	-	-
Horiz. %	141.05%	91.58%	83.16%	61.05%	69.47%	57.89%	100.00%	-
DPS	0.77	0.54	0.87	0.46	0.39	0.03	0.24	21.42%
YoY %	42.59%	-37.93%	89.13%	17.95%	1,200.00%	-87.50%	-	-
Horiz. %	320.83%	225.00%	362.50%	191.67%	162.50%	12.50%	100.00%	-
NAPS	0.0671	0.0574	0.0553	0.0509	0.0469	0.0033	0.0344	11.76%
YoY %	16.90%	3.80%	8.64%	8.53%	1,321.21%	-90.41%	-	-
Horiz. %	195.06%	166.86%	160.76%	147.97%	136.34%	9.59%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.34	1.88	0.54	0.41	0.47	0.42	0.61	-
P/RPS	2.37	5.49	2.11	2.20	3.32	0.20	0.17	55.07%
YoY %	-56.83%	160.19%	-4.09%	-33.73%	1,560.00%	17.65%	-	-
Horiz. %	1,394.12%	3,229.41%	1,241.18%	1,294.12%	1,952.94%	117.65%	100.00%	-
P/EPS	24.80	53.08	16.43	17.08	16.40	1.44	1.19	65.81%
YoY %	-53.28%	223.07%	-3.81%	4.15%	1,038.89%	21.01%	-	-
Horiz. %	2,084.03%	4,460.50%	1,380.67%	1,435.29%	1,378.15%	121.01%	100.00%	-
EY	4.03	1.88	6.09	5.85	6.10	69.28	84.10	-39.70%
YoY %	114.36%	-69.13%	4.10%	-4.10%	-91.20%	-17.62%	-	-
Horiz. %	4.79%	2.24%	7.24%	6.96%	7.25%	82.38%	100.00%	-
DY	2.31	1.17	6.67	4.63	3.62	3.57	21.31	-30.92%
YoY %	97.44%	-82.46%	44.06%	27.90%	1.40%	-83.25%	-	-
Horiz. %	10.84%	5.49%	31.30%	21.73%	16.99%	16.75%	100.00%	-
P/NAPS	4.94	8.07	2.36	1.94	2.33	2.40	0.33	56.92%
YoY %	-38.79%	241.95%	21.65%	-16.74%	-2.92%	627.27%	-	-
Horiz. %	1,496.97%	2,445.45%	715.15%	587.88%	706.06%	727.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	21/08/07	22/08/06	15/08/05	19/08/04	22/08/03	14/08/02	-
Price	1.10	1.58	0.58	0.41	0.41	0.50	0.60	-
P/RPS	1.95	4.61	2.26	2.20	2.90	0.24	0.17	50.11%
YoY %	-57.70%	103.98%	2.73%	-24.14%	1,108.33%	41.18%	-	-
Horiz. %	1,147.06%	2,711.76%	1,329.41%	1,294.12%	1,705.88%	141.18%	100.00%	-
P/EPS	20.36	44.61	17.65	17.08	14.30	1.72	1.17	60.90%
YoY %	-54.36%	152.75%	3.34%	19.44%	731.40%	47.01%	-	-
Horiz. %	1,740.17%	3,812.82%	1,508.55%	1,459.83%	1,222.22%	147.01%	100.00%	-
EY	4.91	2.24	5.67	5.85	6.99	58.20	85.50	-37.85%
YoY %	119.20%	-60.49%	-3.08%	-16.31%	-87.99%	-31.93%	-	-
Horiz. %	5.74%	2.62%	6.63%	6.84%	8.18%	68.07%	100.00%	-
DY	2.82	1.39	6.21	4.63	4.15	3.00	21.67	-28.79%
YoY %	102.88%	-77.62%	34.13%	11.57%	38.33%	-86.16%	-	-
Horiz. %	13.01%	6.41%	28.66%	21.37%	19.15%	13.84%	100.00%	-
P/NAPS	4.06	6.78	2.53	1.94	2.03	2.86	0.32	52.66%
YoY %	-40.12%	167.98%	30.41%	-4.43%	-29.02%	793.75%	-	-
Horiz. %	1,268.75%	2,118.75%	790.62%	606.25%	634.37%	893.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos