[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 138.47%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 58,849 185,268 126,311 90,101 47,911 223,848 176,438 -51.80%
PBT 10,910 50,101 37,008 24,655 10,335 44,182 36,588 -55.26%
Tax -3,352 -12,558 -10,076 -6,851 -2,869 -13,364 -13,590 -60.56%
NP 7,558 37,543 26,932 17,804 7,466 30,818 22,998 -52.28%
-
NP to SH 7,558 37,543 26,932 17,804 7,466 30,818 22,998 -52.28%
-
Tax Rate 30.72% 25.07% 27.23% 27.79% 27.76% 30.25% 37.14% -
Total Cost 51,291 147,725 99,379 72,297 40,445 193,030 153,440 -51.73%
-
Net Worth 284,455 264,556 256,371 236,096 231,446 18,533 218,322 19.23%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 22,264 906 - - 1,588 4,239 -
Div Payout % - 59.30% 3.37% - - 5.15% 18.43% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 284,455 264,556 256,371 236,096 231,446 18,533 218,322 19.23%
NOSH 1,374,181 1,309,683 129,480 129,014 106,657 105,904 105,981 449.35%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.84% 20.26% 21.32% 19.76% 15.58% 13.77% 13.03% -
ROE 2.66% 14.19% 10.51% 7.54% 3.23% 166.28% 10.53% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.28 14.15 97.55 69.84 44.92 211.37 166.48 -91.23%
EPS 0.55 2.87 20.80 13.80 7.00 2.42 21.70 -91.31%
DPS 0.00 1.70 0.70 0.00 0.00 1.50 4.00 -
NAPS 0.207 0.202 1.98 1.83 2.17 0.175 2.06 -78.29%
Adjusted Per Share Value based on latest NOSH - 129,225
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.04 3.28 2.24 1.60 0.85 3.96 3.12 -51.82%
EPS 0.13 0.66 0.48 0.32 0.13 0.55 0.41 -53.40%
DPS 0.00 0.39 0.02 0.00 0.00 0.03 0.08 -
NAPS 0.0504 0.0469 0.0454 0.0418 0.041 0.0033 0.0387 19.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.44 0.47 0.50 0.43 0.51 0.42 0.32 -
P/RPS 10.27 3.32 0.51 0.62 1.14 0.20 0.19 1319.23%
P/EPS 80.00 16.40 2.40 3.12 7.29 1.44 1.47 1325.67%
EY 1.25 6.10 41.60 32.09 13.73 69.28 67.81 -92.97%
DY 0.00 3.62 1.40 0.00 0.00 3.57 12.50 -
P/NAPS 2.13 2.33 0.25 0.23 0.24 2.40 0.16 459.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 19/08/04 18/05/04 19/02/04 18/11/03 22/08/03 20/05/03 -
Price 0.46 0.41 0.44 0.48 0.50 0.50 0.32 -
P/RPS 10.74 2.90 0.45 0.69 1.11 0.24 0.19 1362.09%
P/EPS 83.64 14.30 2.12 3.48 7.14 1.72 1.47 1368.47%
EY 1.20 6.99 47.27 28.75 14.00 58.20 67.81 -93.15%
DY 0.00 4.15 1.59 0.00 0.00 3.00 12.50 -
P/NAPS 2.22 2.03 0.22 0.26 0.23 2.86 0.16 474.65%

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