[DIALOG] YoY 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- 38.47%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,506 66,602 55,340 42,190 47,563 86,579 74,399 4.96%
PBT 14,101 9,787 11,340 14,320 11,259 17,893 15,092 -1.12%
Tax -1,659 -610 -2,930 -3,982 -3,575 -4,433 -4,576 -15.55%
NP 12,442 9,177 8,410 10,338 7,684 13,460 10,516 2.84%
-
NP to SH 11,174 8,896 8,410 10,338 7,684 13,460 10,516 1.01%
-
Tax Rate 11.77% 6.23% 25.84% 27.81% 31.75% 24.78% 30.32% -
Total Cost 87,064 57,425 46,930 31,852 39,879 73,119 63,883 5.29%
-
Net Worth 326,942 298,358 280,785 236,481 210,520 167,598 132,218 16.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 326,942 298,358 280,785 236,481 210,520 167,598 132,218 16.27%
NOSH 1,379,506 1,368,615 1,356,451 129,225 105,260 86,838 61,497 67.89%
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 12.50% 13.78% 15.20% 24.50% 16.16% 15.55% 14.13% -
ROE 3.42% 2.98% 3.00% 4.37% 3.65% 8.03% 7.95% -
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 7.21 4.87 4.08 32.65 45.19 99.70 120.98 -37.48%
EPS 0.81 0.65 0.62 8.00 7.30 15.50 17.10 -39.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 1.76 1.18 0.98 0.75 0.84 1.53 1.32 4.90%
EPS 0.20 0.16 0.15 0.18 0.14 0.24 0.19 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0528 0.0497 0.0419 0.0373 0.0297 0.0234 16.29%
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 12.34 8.84 12.99 1.32 1.13 0.48 0.65 63.29%
P/EPS 109.88 66.15 85.48 5.38 6.99 3.10 4.62 69.54%
EY 0.91 1.51 1.17 18.60 14.31 32.29 21.65 -41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 19.82 10.07 12.50 1.47 0.93 0.58 0.66 76.25%
P/EPS 176.54 75.38 82.26 6.00 5.75 3.74 4.68 83.08%
EY 0.57 1.33 1.22 16.67 17.38 26.72 21.38 -45.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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