[DIALOG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -65.61%
YoY- 32.5%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 790,507 610,015 395,773 183,409 476,633 309,181 200,436 149.83%
PBT 97,186 76,702 48,990 22,481 58,970 43,386 29,186 123.15%
Tax -15,627 -12,555 -7,929 -3,463 -7,386 -5,032 -3,636 164.57%
NP 81,559 64,147 41,061 19,018 51,584 38,354 25,550 116.95%
-
NP to SH 75,577 59,220 36,960 16,948 49,280 36,502 23,965 115.20%
-
Tax Rate 16.08% 16.37% 16.18% 15.40% 12.53% 11.60% 12.46% -
Total Cost 708,948 545,868 354,712 164,391 425,049 270,827 174,886 154.45%
-
Net Worth 379,039 371,140 349,579 343,161 324,188 337,155 328,306 10.06%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 43,358 15,400 - - 30,610 13,932 - -
Div Payout % 57.37% 26.00% - - 62.11% 38.17% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 379,039 371,140 349,579 343,161 324,188 337,155 328,306 10.06%
NOSH 1,398,669 1,399,999 1,399,999 1,400,661 1,391,367 1,393,206 1,385,260 0.64%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.32% 10.52% 10.37% 10.37% 10.82% 12.41% 12.75% -
ROE 19.94% 15.96% 10.57% 4.94% 15.20% 10.83% 7.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.52 43.57 28.27 13.09 34.26 22.19 14.47 148.22%
EPS 5.40 4.23 2.64 1.21 3.54 2.62 1.73 113.73%
DPS 3.10 1.10 0.00 0.00 2.20 1.00 0.00 -
NAPS 0.271 0.2651 0.2497 0.245 0.233 0.242 0.237 9.35%
Adjusted Per Share Value based on latest NOSH - 1,400,661
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.00 10.80 7.01 3.25 8.44 5.48 3.55 149.82%
EPS 1.34 1.05 0.65 0.30 0.87 0.65 0.42 116.87%
DPS 0.77 0.27 0.00 0.00 0.54 0.25 0.00 -
NAPS 0.0671 0.0657 0.0619 0.0608 0.0574 0.0597 0.0581 10.08%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.34 1.42 1.81 1.72 1.88 1.55 0.89 -
P/RPS 2.37 3.26 6.40 13.14 5.49 6.98 6.15 -47.07%
P/EPS 24.80 33.57 68.56 142.15 53.08 59.16 51.45 -38.55%
EY 4.03 2.98 1.46 0.70 1.88 1.69 1.94 62.87%
DY 2.31 0.77 0.00 0.00 1.17 0.65 0.00 -
P/NAPS 4.94 5.36 7.25 7.02 8.07 6.40 3.76 19.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 26/02/07 -
Price 1.10 1.52 1.54 1.69 1.58 1.80 1.43 -
P/RPS 1.95 3.49 5.45 12.91 4.61 8.11 9.88 -66.13%
P/EPS 20.36 35.93 58.33 139.67 44.61 68.70 82.66 -60.73%
EY 4.91 2.78 1.71 0.72 2.24 1.46 1.21 154.62%
DY 2.82 0.72 0.00 0.00 1.39 0.56 0.00 -
P/NAPS 4.06 5.73 6.17 6.90 6.78 7.44 6.03 -23.19%

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