[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 87.36%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 183,409 476,633 309,181 200,436 100,930 349,411 233,480 -14.85%
PBT 22,481 58,970 43,386 29,186 15,085 53,236 34,416 -24.69%
Tax -3,463 -7,386 -5,032 -3,636 -1,976 -6,381 -3,168 6.10%
NP 19,018 51,584 38,354 25,550 13,109 46,855 31,248 -28.16%
-
NP to SH 16,948 49,280 36,502 23,965 12,791 44,834 30,081 -31.76%
-
Tax Rate 15.40% 12.53% 11.60% 12.46% 13.10% 11.99% 9.21% -
Total Cost 164,391 425,049 270,827 174,886 87,821 302,556 202,232 -12.88%
-
Net Worth 343,161 324,188 337,155 328,306 327,339 312,399 313,060 6.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 30,610 13,932 - - 49,110 13,611 -
Div Payout % - 62.11% 38.17% - - 109.54% 45.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,161 324,188 337,155 328,306 327,339 312,399 313,060 6.30%
NOSH 1,400,661 1,391,367 1,393,206 1,385,260 1,375,376 1,364,189 1,361,131 1.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.37% 10.82% 12.41% 12.75% 12.99% 13.41% 13.38% -
ROE 4.94% 15.20% 10.83% 7.30% 3.91% 14.35% 9.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.09 34.26 22.19 14.47 7.34 25.61 17.15 -16.46%
EPS 1.21 3.54 2.62 1.73 0.93 3.29 2.21 -33.04%
DPS 0.00 2.20 1.00 0.00 0.00 3.60 1.00 -
NAPS 0.245 0.233 0.242 0.237 0.238 0.229 0.23 4.29%
Adjusted Per Share Value based on latest NOSH - 1,379,506
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.25 8.44 5.48 3.55 1.79 6.19 4.14 -14.88%
EPS 0.30 0.87 0.65 0.42 0.23 0.79 0.53 -31.54%
DPS 0.00 0.54 0.25 0.00 0.00 0.87 0.24 -
NAPS 0.0608 0.0574 0.0597 0.0581 0.058 0.0553 0.0554 6.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.72 1.88 1.55 0.89 0.54 0.54 0.49 -
P/RPS 13.14 5.49 6.98 6.15 7.36 2.11 2.86 176.11%
P/EPS 142.15 53.08 59.16 51.45 58.06 16.43 22.17 244.74%
EY 0.70 1.88 1.69 1.94 1.72 6.09 4.51 -71.08%
DY 0.00 1.17 0.65 0.00 0.00 6.67 2.04 -
P/NAPS 7.02 8.07 6.40 3.76 2.27 2.36 2.13 121.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 15/05/07 26/02/07 21/11/06 22/08/06 18/05/06 -
Price 1.69 1.58 1.80 1.43 0.73 0.58 0.57 -
P/RPS 12.91 4.61 8.11 9.88 9.95 2.26 3.32 147.07%
P/EPS 139.67 44.61 68.70 82.66 78.49 17.65 25.79 208.07%
EY 0.72 2.24 1.46 1.21 1.27 5.67 3.88 -67.43%
DY 0.00 1.39 0.56 0.00 0.00 6.21 1.75 -
P/NAPS 6.90 6.78 7.44 6.03 3.07 2.53 2.48 97.69%

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