[DIALOG] YoY Quarter Result on 31-Mar-2002 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 49.26%
YoY- 93.19%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 67,681 36,210 62,412 113,026 83,119 81,804 84,454 0.23%
PBT 11,152 12,353 11,022 28,260 16,217 12,659 9,601 -0.15%
Tax -2,968 -3,225 -5,019 -8,170 -5,818 -3,589 -500 -1.87%
NP 8,184 9,128 6,003 20,090 10,399 9,070 9,101 0.11%
-
NP to SH 8,184 9,128 6,003 20,090 10,399 9,070 9,101 0.11%
-
Tax Rate 26.61% 26.11% 45.54% 28.91% 35.88% 28.35% 5.21% -
Total Cost 59,497 27,082 56,409 92,936 72,720 72,734 75,353 0.25%
-
Net Worth 290,531 258,192 216,950 188,343 139,226 99,606 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 12,275 912 4,212 4,185 - 3,023 - -100.00%
Div Payout % 150.00% 10.00% 70.18% 20.83% - 33.33% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 290,531 258,192 216,950 188,343 139,226 99,606 0 -100.00%
NOSH 1,363,999 130,399 105,315 104,635 85,942 60,466 59,875 -3.26%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 12.09% 25.21% 9.62% 17.77% 12.51% 11.09% 10.78% -
ROE 2.82% 3.54% 2.77% 10.67% 7.47% 9.11% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 4.96 27.77 59.26 108.02 96.72 135.29 141.05 3.62%
EPS 0.60 7.00 5.70 19.20 12.10 15.00 15.20 3.49%
DPS 0.90 0.70 4.00 4.00 0.00 5.00 0.00 -100.00%
NAPS 0.213 1.98 2.06 1.80 1.62 1.6473 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 104,635
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1.20 0.64 1.11 2.01 1.48 1.45 1.50 0.23%
EPS 0.15 0.16 0.11 0.36 0.18 0.16 0.16 0.06%
DPS 0.22 0.02 0.07 0.07 0.00 0.05 0.00 -100.00%
NAPS 0.0516 0.0458 0.0385 0.0334 0.0247 0.0177 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.47 0.50 0.32 0.58 0.44 1.18 0.00 -
P/RPS 9.47 1.80 0.54 0.54 0.45 0.87 0.00 -100.00%
P/EPS 78.33 7.14 5.61 3.02 3.64 7.87 0.00 -100.00%
EY 1.28 14.00 17.81 33.10 27.50 12.71 0.00 -100.00%
DY 1.91 1.40 12.50 6.90 0.00 4.24 0.00 -100.00%
P/NAPS 2.21 0.25 0.16 0.32 0.27 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 19/05/05 18/05/04 20/05/03 14/05/02 08/05/01 26/04/00 - -
Price 0.42 0.44 0.32 0.61 0.44 1.04 0.00 -
P/RPS 8.46 1.58 0.54 0.56 0.45 0.77 0.00 -100.00%
P/EPS 70.00 6.29 5.61 3.18 3.64 6.93 0.00 -100.00%
EY 1.43 15.91 17.81 31.48 27.50 14.42 0.00 -100.00%
DY 2.14 1.59 12.50 6.56 0.00 4.81 0.00 -100.00%
P/NAPS 1.97 0.22 0.16 0.34 0.27 0.63 0.00 -100.00%

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