[DIALOG] YoY Cumulative 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- -75.77%
YoY- -19.82%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 100,930 78,162 58,849 47,911 66,463 78,402 74,234 5.25%
PBT 15,085 9,332 10,910 10,335 14,307 15,072 14,549 0.60%
Tax -1,976 -612 -3,352 -2,869 -4,996 -4,331 -4,333 -12.26%
NP 13,109 8,720 7,558 7,466 9,311 10,741 10,216 4.24%
-
NP to SH 12,791 8,164 7,558 7,466 9,311 10,741 10,216 3.81%
-
Tax Rate 13.10% 6.56% 30.72% 27.76% 34.92% 28.74% 29.78% -
Total Cost 87,821 69,442 51,291 40,445 57,152 67,661 64,018 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 - - - - - 3,437 - -
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 3.91% 2.76% 2.66% 3.23% 4.51% 6.87% 8.48% -
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 7.34 5.74 4.28 44.92 62.82 91.24 121.35 -37.33%
EPS 0.93 0.60 0.55 7.00 8.80 12.50 16.70 -38.19%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 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 1.79 1.39 1.04 0.85 1.18 1.39 1.32 5.20%
EPS 0.23 0.14 0.13 0.13 0.17 0.19 0.18 4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 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 7.36 7.14 10.27 1.14 0.91 0.46 0.68 48.70%
P/EPS 58.06 68.33 80.00 7.29 6.48 3.36 4.97 50.60%
EY 1.72 1.46 1.25 13.73 15.44 29.76 20.12 -33.61%
DY 0.00 0.00 0.00 0.00 0.00 9.52 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 9.95 6.96 10.74 1.11 0.94 0.47 0.64 57.94%
P/EPS 78.49 66.67 83.64 7.14 6.70 3.44 4.67 60.01%
EY 1.27 1.50 1.20 14.00 14.92 29.07 21.41 -37.53%
DY 0.00 0.00 0.00 0.00 0.00 9.30 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