[DIALOG] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
23-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 30.27%
YoY- -15.71%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 115,931 72,269 58,957 47,410 90,076 90,081 84,445 5.42%
PBT 18,820 12,637 13,093 7,594 13,464 15,343 17,946 0.79%
Tax -3,213 -4,090 -2,482 226 -4,187 -5,069 -4,683 -6.08%
NP 15,607 8,547 10,611 7,820 9,277 10,274 13,263 2.74%
-
NP to SH 14,753 8,547 10,611 7,820 9,277 10,274 13,263 1.78%
-
Tax Rate 17.07% 32.37% 18.96% -2.98% 31.10% 33.04% 26.09% -
Total Cost 100,324 63,722 48,346 39,590 80,799 79,807 71,182 5.88%
-
Net Worth 327,999 286,256 262,421 211,313 196,082 145,444 109,990 19.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 35,637 13,566 12,991 1,162 9,487 5,594 4,861 39.35%
Div Payout % 241.56% 158.73% 122.43% 14.86% 102.27% 54.45% 36.65% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 327,999 286,256 262,421 211,313 196,082 145,444 109,990 19.96%
NOSH 1,370,660 1,356,666 1,299,113 105,656 105,420 86,061 60,768 68.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.46% 11.83% 18.00% 16.49% 10.30% 11.41% 15.71% -
ROE 4.50% 2.99% 4.04% 3.70% 4.73% 7.06% 12.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.46 5.33 4.54 44.87 85.44 104.67 138.96 -37.26%
EPS 1.08 0.63 0.82 0.61 8.80 9.90 15.50 -35.83%
DPS 2.60 1.00 1.00 1.10 9.00 6.50 8.00 -17.07%
NAPS 0.2393 0.211 0.202 2.00 1.86 1.69 1.81 -28.61%
Adjusted Per Share Value based on latest NOSH - 105,656
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.05 1.28 1.04 0.84 1.60 1.60 1.50 5.34%
EPS 0.26 0.15 0.19 0.14 0.16 0.18 0.23 2.06%
DPS 0.63 0.24 0.23 0.02 0.17 0.10 0.09 38.28%
NAPS 0.0581 0.0507 0.0465 0.0374 0.0347 0.0258 0.0195 19.94%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.54 0.41 0.47 0.42 0.61 0.43 0.84 -
P/RPS 6.38 7.70 10.36 0.94 0.71 0.41 0.60 48.26%
P/EPS 50.17 65.08 57.54 5.67 6.93 3.60 3.85 53.37%
EY 1.99 1.54 1.74 17.62 14.43 27.76 25.98 -34.81%
DY 4.81 2.44 2.13 2.62 14.75 15.12 9.52 -10.75%
P/NAPS 2.26 1.94 2.33 0.21 0.33 0.25 0.46 30.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 15/08/05 19/08/04 22/08/03 14/08/02 02/08/01 31/07/00 -
Price 0.58 0.41 0.41 0.50 0.60 0.48 0.89 -
P/RPS 6.86 7.70 9.03 1.11 0.70 0.46 0.64 48.46%
P/EPS 53.89 65.08 50.20 6.76 6.82 4.02 4.08 53.71%
EY 1.86 1.54 1.99 14.80 14.67 24.87 24.52 -34.92%
DY 4.48 2.44 2.44 2.20 15.00 13.54 8.99 -10.95%
P/NAPS 2.42 1.94 2.03 0.25 0.32 0.28 0.49 30.48%

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