[DIALOG] YoY 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- 8.97%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 240,282 212,364 99,506 66,602 55,340 42,190 47,563 30.95%
PBT 27,697 26,509 14,101 9,787 11,340 14,320 11,259 16.17%
Tax -4,540 -4,466 -1,659 -610 -2,930 -3,982 -3,575 4.05%
NP 23,157 22,043 12,442 9,177 8,410 10,338 7,684 20.16%
-
NP to SH 22,078 20,012 11,174 8,896 8,410 10,338 7,684 19.21%
-
Tax Rate 16.39% 16.85% 11.77% 6.23% 25.84% 27.81% 31.75% -
Total Cost 217,125 190,321 87,064 57,425 46,930 31,852 39,879 32.60%
-
Net Worth 405,229 349,440 326,942 298,358 280,785 236,481 210,520 11.52%
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 405,229 349,440 326,942 298,358 280,785 236,481 210,520 11.52%
NOSH 1,397,341 1,399,440 1,379,506 1,368,615 1,356,451 129,225 105,260 53.81%
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 9.64% 10.38% 12.50% 13.78% 15.20% 24.50% 16.16% -
ROE 5.45% 5.73% 3.42% 2.98% 3.00% 4.37% 3.65% -
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 17.20 15.17 7.21 4.87 4.08 32.65 45.19 -14.85%
EPS 1.58 1.43 0.81 0.65 0.62 8.00 7.30 -22.49%
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 4.26 3.76 1.76 1.18 0.98 0.75 0.84 31.04%
EPS 0.39 0.35 0.20 0.16 0.15 0.18 0.14 18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0619 0.0579 0.0528 0.0497 0.0419 0.0373 11.52%
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 4.65 11.93 12.34 8.84 12.99 1.32 1.13 26.56%
P/EPS 50.63 126.57 109.88 66.15 85.48 5.38 6.99 39.05%
EY 1.98 0.79 0.91 1.51 1.17 18.60 14.31 -28.06%
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 4.94 10.15 19.82 10.07 12.50 1.47 0.93 32.05%
P/EPS 53.80 107.69 176.54 75.38 82.26 6.00 5.75 45.11%
EY 1.86 0.93 0.57 1.33 1.22 16.67 17.38 -31.07%
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