[DIALOG] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 108.97%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 476,825 395,773 200,436 144,764 114,189 90,101 114,026 26.90%
PBT 51,567 48,990 29,186 19,119 22,250 24,655 25,566 12.39%
Tax -8,241 -7,929 -3,636 -1,222 -6,282 -6,851 -8,571 -0.65%
NP 43,326 41,061 25,550 17,897 15,968 17,804 16,995 16.86%
-
NP to SH 40,893 36,960 23,965 17,060 15,968 17,804 16,995 15.74%
-
Tax Rate 15.98% 16.18% 12.46% 6.39% 28.23% 27.79% 33.52% -
Total Cost 433,499 354,712 174,886 126,867 98,221 72,297 97,031 28.30%
-
Net Worth 406,129 349,579 328,306 297,526 282,510 236,096 211,118 11.50%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 406,129 349,579 328,306 297,526 282,510 236,096 211,118 11.50%
NOSH 1,400,445 1,399,999 1,385,260 1,364,800 1,364,786 129,014 105,559 53.80%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.09% 10.37% 12.75% 12.36% 13.98% 19.76% 14.90% -
ROE 10.07% 10.57% 7.30% 5.73% 5.65% 7.54% 8.05% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 34.05 28.27 14.47 10.61 8.37 69.84 108.02 -17.48%
EPS 2.93 2.64 1.73 1.25 1.17 13.80 16.10 -24.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.2497 0.237 0.218 0.207 1.83 2.00 -27.49%
Adjusted Per Share Value based on latest NOSH - 1,368,615
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.45 7.01 3.55 2.56 2.02 1.60 2.02 26.90%
EPS 0.72 0.65 0.42 0.30 0.28 0.32 0.30 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0619 0.0581 0.0527 0.05 0.0418 0.0374 11.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 1.81 0.89 0.43 0.53 0.43 0.51 -
P/RPS 2.35 6.40 6.15 4.05 6.33 0.62 0.47 30.73%
P/EPS 27.40 68.56 51.45 34.40 45.30 3.12 3.17 43.20%
EY 3.65 1.46 1.94 2.91 2.21 32.09 31.57 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 7.25 3.76 1.97 2.56 0.23 0.26 48.19%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 19/02/08 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 -
Price 0.85 1.54 1.43 0.49 0.51 0.48 0.42 -
P/RPS 2.50 5.45 9.88 4.62 6.10 0.69 0.39 36.25%
P/EPS 29.11 58.33 82.66 39.20 43.59 3.48 2.61 49.41%
EY 3.44 1.71 1.21 2.55 2.29 28.75 38.33 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 6.17 6.03 2.25 2.46 0.26 0.21 55.09%

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