[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -82.62%
YoY- -13.31%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 223,848 176,438 114,026 66,463 368,083 278,007 164,981 22.62%
PBT 44,182 36,588 25,566 14,307 74,689 61,225 32,965 21.62%
Tax -13,364 -13,590 -8,571 -4,996 -21,121 -16,934 -8,764 32.58%
NP 30,818 22,998 16,995 9,311 53,568 44,291 24,201 17.53%
-
NP to SH 30,818 22,998 16,995 9,311 53,568 44,291 24,201 17.53%
-
Tax Rate 30.25% 37.14% 33.52% 34.92% 28.28% 27.66% 26.59% -
Total Cost 193,030 153,440 97,031 57,152 314,515 233,716 140,780 23.49%
-
Net Worth 18,533 218,322 211,118 206,323 194,223 187,145 166,814 -76.98%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,588 4,239 - - 13,574 4,158 3,457 -40.55%
Div Payout % 5.15% 18.43% - - 25.34% 9.39% 14.29% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 18,533 218,322 211,118 206,323 194,223 187,145 166,814 -76.98%
NOSH 105,904 105,981 105,559 105,806 104,421 103,969 86,432 14.54%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.77% 13.03% 14.90% 14.01% 14.55% 15.93% 14.67% -
ROE 166.28% 10.53% 8.05% 4.51% 27.58% 23.67% 14.51% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 211.37 166.48 108.02 62.82 352.50 267.39 190.88 7.05%
EPS 2.42 21.70 16.10 8.80 51.30 42.60 28.00 -80.53%
DPS 1.50 4.00 0.00 0.00 13.00 4.00 4.00 -48.09%
NAPS 0.175 2.06 2.00 1.95 1.86 1.80 1.93 -79.90%
Adjusted Per Share Value based on latest NOSH - 105,806
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.96 3.12 2.02 1.18 6.52 4.92 2.92 22.58%
EPS 0.55 0.41 0.30 0.16 0.95 0.78 0.43 17.88%
DPS 0.03 0.08 0.00 0.00 0.24 0.07 0.06 -37.08%
NAPS 0.0033 0.0387 0.0374 0.0365 0.0344 0.0331 0.0295 -76.87%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.32 0.51 0.57 0.61 0.58 0.48 -
P/RPS 0.20 0.19 0.47 0.91 0.17 0.22 0.25 -13.85%
P/EPS 1.44 1.47 3.17 6.48 1.19 1.36 1.71 -10.85%
EY 69.28 67.81 31.57 15.44 84.10 73.45 58.33 12.18%
DY 3.57 12.50 0.00 0.00 21.31 6.90 8.33 -43.24%
P/NAPS 2.40 0.16 0.26 0.29 0.33 0.32 0.25 353.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 -
Price 0.50 0.32 0.42 0.59 0.60 0.61 0.58 -
P/RPS 0.24 0.19 0.39 0.94 0.17 0.23 0.30 -13.85%
P/EPS 1.72 1.47 2.61 6.70 1.17 1.43 2.07 -11.64%
EY 58.20 67.81 38.33 14.92 85.50 69.84 48.28 13.30%
DY 3.00 12.50 0.00 0.00 21.67 6.56 6.90 -42.69%
P/NAPS 2.86 0.16 0.21 0.30 0.32 0.34 0.30 351.46%

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