[DIALOG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 118.08%
YoY- 54.22%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 236,543 790,507 610,015 395,773 183,409 476,633 309,181 -16.30%
PBT 23,870 97,186 76,702 48,990 22,481 58,970 43,386 -32.78%
Tax -3,701 -15,627 -12,555 -7,929 -3,463 -7,386 -5,032 -18.47%
NP 20,169 81,559 64,147 41,061 19,018 51,584 38,354 -34.77%
-
NP to SH 18,815 75,577 59,220 36,960 16,948 49,280 36,502 -35.63%
-
Tax Rate 15.50% 16.08% 16.37% 16.18% 15.40% 12.53% 11.60% -
Total Cost 216,374 708,948 545,868 354,712 164,391 425,049 270,827 -13.86%
-
Net Worth 399,992 379,039 371,140 349,579 343,161 324,188 337,155 12.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 43,358 15,400 - - 30,610 13,932 -
Div Payout % - 57.37% 26.00% - - 62.11% 38.17% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 399,992 379,039 371,140 349,579 343,161 324,188 337,155 12.03%
NOSH 1,393,703 1,398,669 1,399,999 1,399,999 1,400,661 1,391,367 1,393,206 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.53% 10.32% 10.52% 10.37% 10.37% 10.82% 12.41% -
ROE 4.70% 19.94% 15.96% 10.57% 4.94% 15.20% 10.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.97 56.52 43.57 28.27 13.09 34.26 22.19 -16.33%
EPS 1.35 5.40 4.23 2.64 1.21 3.54 2.62 -35.65%
DPS 0.00 3.10 1.10 0.00 0.00 2.20 1.00 -
NAPS 0.287 0.271 0.2651 0.2497 0.245 0.233 0.242 12.00%
Adjusted Per Share Value based on latest NOSH - 1,399,440
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.19 14.00 10.80 7.01 3.25 8.44 5.48 -16.34%
EPS 0.33 1.34 1.05 0.65 0.30 0.87 0.65 -36.28%
DPS 0.00 0.77 0.27 0.00 0.00 0.54 0.25 -
NAPS 0.0708 0.0671 0.0657 0.0619 0.0608 0.0574 0.0597 12.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.34 1.42 1.81 1.72 1.88 1.55 -
P/RPS 6.01 2.37 3.26 6.40 13.14 5.49 6.98 -9.46%
P/EPS 75.56 24.80 33.57 68.56 142.15 53.08 59.16 17.66%
EY 1.32 4.03 2.98 1.46 0.70 1.88 1.69 -15.14%
DY 0.00 2.31 0.77 0.00 0.00 1.17 0.65 -
P/NAPS 3.55 4.94 5.36 7.25 7.02 8.07 6.40 -32.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 15/05/07 -
Price 0.88 1.10 1.52 1.54 1.69 1.58 1.80 -
P/RPS 5.18 1.95 3.49 5.45 12.91 4.61 8.11 -25.77%
P/EPS 65.19 20.36 35.93 58.33 139.67 44.61 68.70 -3.42%
EY 1.53 4.91 2.78 1.71 0.72 2.24 1.46 3.16%
DY 0.00 2.82 0.72 0.00 0.00 1.39 0.56 -
P/NAPS 3.07 4.06 5.73 6.17 6.90 6.78 7.44 -44.48%

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