[DIALOG] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -9.29%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 235,250 228,052 265,852 368,083 370,676 329,962 313,608 -17.45%
PBT 48,784 51,132 57,228 74,689 81,633 65,930 60,288 -13.17%
Tax -18,120 -17,142 -19,984 -21,121 -22,578 -17,528 -17,324 3.04%
NP 30,664 33,990 37,244 53,568 59,054 48,402 42,964 -20.15%
-
NP to SH 30,664 33,990 37,244 53,568 59,054 48,402 42,964 -20.15%
-
Tax Rate 37.14% 33.52% 34.92% 28.28% 27.66% 26.59% 28.74% -
Total Cost 204,586 194,062 228,608 314,515 311,621 281,560 270,644 -17.03%
-
Net Worth 218,322 211,118 206,323 194,223 187,145 166,814 156,388 24.93%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,652 - - 13,574 5,545 6,914 13,748 -44.74%
Div Payout % 18.43% - - 25.34% 9.39% 14.29% 32.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 218,322 211,118 206,323 194,223 187,145 166,814 156,388 24.93%
NOSH 105,981 105,559 105,806 104,421 103,969 86,432 85,928 15.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.03% 14.90% 14.01% 14.55% 15.93% 14.67% 13.70% -
ROE 14.05% 16.10% 18.05% 27.58% 31.56% 29.02% 27.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 221.97 216.04 251.26 352.50 356.52 381.76 364.97 -28.23%
EPS 28.93 32.20 35.20 51.30 56.80 56.00 50.00 -30.58%
DPS 5.33 0.00 0.00 13.00 5.33 8.00 16.00 -51.97%
NAPS 2.06 2.00 1.95 1.86 1.80 1.93 1.82 8.61%
Adjusted Per Share Value based on latest NOSH - 105,420
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.17 4.04 4.71 6.52 6.57 5.84 5.55 -17.36%
EPS 0.54 0.60 0.66 0.95 1.05 0.86 0.76 -20.39%
DPS 0.10 0.00 0.00 0.24 0.10 0.12 0.24 -44.24%
NAPS 0.0387 0.0374 0.0365 0.0344 0.0331 0.0295 0.0277 24.99%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.32 0.51 0.57 0.61 0.58 0.48 0.42 -
P/RPS 0.14 0.24 0.23 0.17 0.16 0.13 0.12 10.83%
P/EPS 1.11 1.58 1.62 1.19 1.02 0.86 0.84 20.43%
EY 90.42 63.14 61.75 84.10 97.93 116.67 119.05 -16.76%
DY 16.67 0.00 0.00 21.31 9.20 16.67 38.10 -42.39%
P/NAPS 0.16 0.26 0.29 0.33 0.32 0.25 0.23 -21.50%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 -
Price 0.32 0.42 0.59 0.60 0.61 0.58 0.43 -
P/RPS 0.14 0.19 0.23 0.17 0.17 0.15 0.12 10.83%
P/EPS 1.11 1.30 1.68 1.17 1.07 1.04 0.86 18.56%
EY 90.42 76.67 59.66 85.50 93.11 96.55 116.28 -15.45%
DY 16.67 0.00 0.00 21.67 8.74 13.79 37.21 -41.47%
P/NAPS 0.16 0.21 0.30 0.32 0.34 0.30 0.24 -23.70%

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