[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 35.32%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 90,101 47,911 223,848 176,438 114,026 66,463 368,083 -60.76%
PBT 24,655 10,335 44,182 36,588 25,566 14,307 74,689 -52.13%
Tax -6,851 -2,869 -13,364 -13,590 -8,571 -4,996 -21,121 -52.69%
NP 17,804 7,466 30,818 22,998 16,995 9,311 53,568 -51.92%
-
NP to SH 17,804 7,466 30,818 22,998 16,995 9,311 53,568 -51.92%
-
Tax Rate 27.79% 27.76% 30.25% 37.14% 33.52% 34.92% 28.28% -
Total Cost 72,297 40,445 193,030 153,440 97,031 57,152 314,515 -62.37%
-
Net Worth 236,096 231,446 18,533 218,322 211,118 206,323 194,223 13.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,588 4,239 - - 13,574 -
Div Payout % - - 5.15% 18.43% - - 25.34% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 236,096 231,446 18,533 218,322 211,118 206,323 194,223 13.85%
NOSH 129,014 106,657 105,904 105,981 105,559 105,806 104,421 15.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.76% 15.58% 13.77% 13.03% 14.90% 14.01% 14.55% -
ROE 7.54% 3.23% 166.28% 10.53% 8.05% 4.51% 27.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.84 44.92 211.37 166.48 108.02 62.82 352.50 -65.91%
EPS 13.80 7.00 2.42 21.70 16.10 8.80 51.30 -58.22%
DPS 0.00 0.00 1.50 4.00 0.00 0.00 13.00 -
NAPS 1.83 2.17 0.175 2.06 2.00 1.95 1.86 -1.07%
Adjusted Per Share Value based on latest NOSH - 105,315
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.60 0.85 3.96 3.12 2.02 1.18 6.52 -60.70%
EPS 0.32 0.13 0.55 0.41 0.30 0.16 0.95 -51.49%
DPS 0.00 0.00 0.03 0.08 0.00 0.00 0.24 -
NAPS 0.0418 0.041 0.0033 0.0387 0.0374 0.0365 0.0344 13.83%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.51 0.42 0.32 0.51 0.57 0.61 -
P/RPS 0.62 1.14 0.20 0.19 0.47 0.91 0.17 136.37%
P/EPS 3.12 7.29 1.44 1.47 3.17 6.48 1.19 89.80%
EY 32.09 13.73 69.28 67.81 31.57 15.44 84.10 -47.29%
DY 0.00 0.00 3.57 12.50 0.00 0.00 21.31 -
P/NAPS 0.23 0.24 2.40 0.16 0.26 0.29 0.33 -21.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 18/11/03 22/08/03 20/05/03 20/02/03 15/11/02 14/08/02 -
Price 0.48 0.50 0.50 0.32 0.42 0.59 0.60 -
P/RPS 0.69 1.11 0.24 0.19 0.39 0.94 0.17 153.80%
P/EPS 3.48 7.14 1.72 1.47 2.61 6.70 1.17 106.41%
EY 28.75 14.00 58.20 67.81 38.33 14.92 85.50 -51.54%
DY 0.00 0.00 3.00 12.50 0.00 0.00 21.67 -
P/NAPS 0.26 0.23 2.86 0.16 0.21 0.30 0.32 -12.89%

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