[DIALOG] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 138.47%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 200,436 144,764 114,189 90,101 114,026 164,981 148,633 5.10%
PBT 29,186 19,119 22,250 24,655 25,566 32,965 29,641 -0.25%
Tax -3,636 -1,222 -6,282 -6,851 -8,571 -8,764 -8,909 -13.86%
NP 25,550 17,897 15,968 17,804 16,995 24,201 20,732 3.54%
-
NP to SH 23,965 17,060 15,968 17,804 16,995 24,201 20,732 2.44%
-
Tax Rate 12.46% 6.39% 28.23% 27.79% 33.52% 26.59% 30.06% -
Total Cost 174,886 126,867 98,221 72,297 97,031 140,780 127,901 5.35%
-
Net Worth 328,306 297,526 282,510 236,096 211,118 166,814 131,486 16.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 3,457 - -
Div Payout % - - - - - 14.29% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 328,306 297,526 282,510 236,096 211,118 166,814 131,486 16.46%
NOSH 1,385,260 1,364,800 1,364,786 129,014 105,559 86,432 61,156 68.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.75% 12.36% 13.98% 19.76% 14.90% 14.67% 13.95% -
ROE 7.30% 5.73% 5.65% 7.54% 8.05% 14.51% 15.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.47 10.61 8.37 69.84 108.02 190.88 243.04 -37.49%
EPS 1.73 1.25 1.17 13.80 16.10 28.00 33.90 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.237 0.218 0.207 1.83 2.00 1.93 2.15 -30.74%
Adjusted Per Share Value based on latest NOSH - 129,225
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.56 2.57 2.03 1.60 2.02 2.93 2.64 5.10%
EPS 0.43 0.30 0.28 0.32 0.30 0.43 0.37 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0583 0.0528 0.0502 0.0419 0.0375 0.0296 0.0233 16.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 0.43 0.53 0.43 0.51 0.48 0.79 -
P/RPS 6.15 4.05 6.33 0.62 0.47 0.25 0.33 62.79%
P/EPS 51.45 34.40 45.30 3.12 3.17 1.71 2.33 67.45%
EY 1.94 2.91 2.21 32.09 31.57 58.33 42.91 -40.29%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 3.76 1.97 2.56 0.23 0.26 0.25 0.37 47.14%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 06/02/01 -
Price 1.43 0.49 0.51 0.48 0.42 0.58 0.80 -
P/RPS 9.88 4.62 6.10 0.69 0.39 0.30 0.33 76.16%
P/EPS 82.66 39.20 43.59 3.48 2.61 2.07 2.36 80.83%
EY 1.21 2.55 2.29 28.75 38.33 48.28 42.38 -44.70%
DY 0.00 0.00 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 6.03 2.25 2.46 0.26 0.21 0.30 0.37 59.19%

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