[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 125.31%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 66,463 368,083 278,007 164,981 78,402 321,834 231,753 -56.47%
PBT 14,307 74,689 61,225 32,965 15,072 61,201 45,858 -53.96%
Tax -4,996 -21,121 -16,934 -8,764 -4,331 -19,796 -14,727 -51.32%
NP 9,311 53,568 44,291 24,201 10,741 41,405 31,131 -55.24%
-
NP to SH 9,311 53,568 44,291 24,201 10,741 41,405 31,131 -55.24%
-
Tax Rate 34.92% 28.28% 27.66% 26.59% 28.74% 32.35% 32.11% -
Total Cost 57,152 314,515 233,716 140,780 67,661 280,429 200,622 -56.67%
-
Net Worth 206,323 194,223 187,145 166,814 156,388 145,452 139,315 29.89%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 13,574 4,158 3,457 3,437 9,036 3,439 -
Div Payout % - 25.34% 9.39% 14.29% 32.00% 21.83% 11.05% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 206,323 194,223 187,145 166,814 156,388 145,452 139,315 29.89%
NOSH 105,806 104,421 103,969 86,432 85,928 86,066 85,997 14.80%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.01% 14.55% 15.93% 14.67% 13.70% 12.87% 13.43% -
ROE 4.51% 27.58% 23.67% 14.51% 6.87% 28.47% 22.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 62.82 352.50 267.39 190.88 91.24 373.94 269.49 -62.08%
EPS 8.80 51.30 42.60 28.00 12.50 40.10 36.20 -61.01%
DPS 0.00 13.00 4.00 4.00 4.00 10.50 4.00 -
NAPS 1.95 1.86 1.80 1.93 1.82 1.69 1.62 13.14%
Adjusted Per Share Value based on latest NOSH - 86,838
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1.18 6.52 4.92 2.92 1.39 5.70 4.10 -56.37%
EPS 0.16 0.95 0.78 0.43 0.19 0.73 0.55 -56.06%
DPS 0.00 0.24 0.07 0.06 0.06 0.16 0.06 -
NAPS 0.0365 0.0344 0.0331 0.0295 0.0277 0.0258 0.0247 29.70%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.57 0.61 0.58 0.48 0.42 0.43 0.44 -
P/RPS 0.91 0.17 0.22 0.25 0.46 0.11 0.16 218.28%
P/EPS 6.48 1.19 1.36 1.71 3.36 0.89 1.22 204.11%
EY 15.44 84.10 73.45 58.33 29.76 111.88 82.27 -67.18%
DY 0.00 21.31 6.90 8.33 9.52 24.42 9.09 -
P/NAPS 0.29 0.33 0.32 0.25 0.23 0.25 0.27 4.87%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 08/05/01 -
Price 0.59 0.60 0.61 0.58 0.43 0.48 0.44 -
P/RPS 0.94 0.17 0.23 0.30 0.47 0.13 0.16 225.24%
P/EPS 6.70 1.17 1.43 2.07 3.44 1.00 1.22 210.95%
EY 14.92 85.50 69.84 48.28 29.07 100.23 82.27 -67.92%
DY 0.00 21.67 6.56 6.90 9.30 21.88 9.09 -
P/NAPS 0.30 0.32 0.34 0.30 0.24 0.28 0.27 7.26%

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