[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2000 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 102.94%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 78,402 321,834 231,753 148,633 74,234 316,596 232,151 -51.47%
PBT 15,072 61,201 45,858 29,641 14,549 51,701 33,755 -41.55%
Tax -4,331 -19,796 -14,727 -8,909 -4,333 -14,886 -10,203 -43.48%
NP 10,741 41,405 31,131 20,732 10,216 36,815 23,552 -40.72%
-
NP to SH 10,741 41,405 31,131 20,732 10,216 36,815 23,552 -40.72%
-
Tax Rate 28.74% 32.35% 32.11% 30.06% 29.78% 28.79% 30.23% -
Total Cost 67,661 280,429 200,622 127,901 64,018 279,781 208,599 -52.75%
-
Net Worth 156,388 145,452 139,315 131,486 120,512 109,910 99,735 34.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,437 9,036 3,439 - - 7,894 - -
Div Payout % 32.00% 21.83% 11.05% - - 21.44% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 156,388 145,452 139,315 131,486 120,512 109,910 99,735 34.93%
NOSH 85,928 86,066 85,997 61,156 61,173 60,724 60,544 26.26%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.70% 12.87% 13.43% 13.95% 13.76% 11.63% 10.15% -
ROE 6.87% 28.47% 22.35% 15.77% 8.48% 33.50% 23.61% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 91.24 373.94 269.49 243.04 121.35 521.37 383.44 -61.56%
EPS 12.50 40.10 36.20 33.90 16.70 43.32 38.90 -53.05%
DPS 4.00 10.50 4.00 0.00 0.00 13.00 0.00 -
NAPS 1.82 1.69 1.62 2.15 1.97 1.81 1.6473 6.86%
Adjusted Per Share Value based on latest NOSH - 61,497
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.39 5.70 4.10 2.63 1.31 5.61 4.11 -51.42%
EPS 0.19 0.73 0.55 0.37 0.18 0.65 0.42 -41.04%
DPS 0.06 0.16 0.06 0.00 0.00 0.14 0.00 -
NAPS 0.0277 0.0258 0.0247 0.0233 0.0213 0.0195 0.0177 34.75%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.42 0.43 0.44 0.79 0.83 0.84 1.18 -
P/RPS 0.46 0.11 0.16 0.33 0.68 0.16 0.31 30.06%
P/EPS 3.36 0.89 1.22 2.33 4.97 1.39 3.03 7.12%
EY 29.76 111.88 82.27 42.91 20.12 72.17 32.97 -6.59%
DY 9.52 24.42 9.09 0.00 0.00 15.48 0.00 -
P/NAPS 0.23 0.25 0.27 0.37 0.42 0.46 0.72 -53.23%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 02/08/01 08/05/01 06/02/01 08/11/00 31/07/00 26/04/00 -
Price 0.43 0.48 0.44 0.80 0.78 0.89 1.04 -
P/RPS 0.47 0.13 0.16 0.33 0.64 0.17 0.27 44.65%
P/EPS 3.44 1.00 1.22 2.36 4.67 1.47 2.67 18.38%
EY 29.07 100.23 82.27 42.38 21.41 68.12 37.40 -15.44%
DY 9.30 21.88 9.09 0.00 0.00 14.61 0.00 -
P/NAPS 0.24 0.28 0.27 0.37 0.40 0.49 0.63 -47.41%

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