[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 51.25%
YoY- -10.32%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 144,764 78,162 254,139 181,870 114,189 58,849 185,268 -15.12%
PBT 19,119 9,332 46,039 33,402 22,250 10,910 50,101 -47.29%
Tax -1,222 -612 -13,340 -9,250 -6,282 -3,352 -12,558 -78.75%
NP 17,897 8,720 32,699 24,152 15,968 7,558 37,543 -38.89%
-
NP to SH 17,060 8,164 32,699 24,152 15,968 7,558 37,543 -40.80%
-
Tax Rate 6.39% 6.56% 28.98% 27.69% 28.23% 30.72% 25.07% -
Total Cost 126,867 69,442 221,440 157,718 98,221 51,291 147,725 -9.62%
-
Net Worth 297,526 295,264 287,478 290,642 282,510 284,455 264,556 8.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 25,886 12,280 - - 22,264 -
Div Payout % - - 79.17% 50.85% - - 59.30% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 297,526 295,264 287,478 290,642 282,510 284,455 264,556 8.12%
NOSH 1,364,800 1,360,666 1,362,458 1,364,519 1,364,786 1,374,181 1,309,683 2.77%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.36% 11.16% 12.87% 13.28% 13.98% 12.84% 20.26% -
ROE 5.73% 2.76% 11.37% 8.31% 5.65% 2.66% 14.19% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.61 5.74 18.65 13.33 8.37 4.28 14.15 -17.42%
EPS 1.25 0.60 2.40 1.77 1.17 0.55 2.87 -42.45%
DPS 0.00 0.00 1.90 0.90 0.00 0.00 1.70 -
NAPS 0.218 0.217 0.211 0.213 0.207 0.207 0.202 5.19%
Adjusted Per Share Value based on latest NOSH - 1,363,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.56 1.38 4.50 3.22 2.02 1.04 3.28 -15.19%
EPS 0.30 0.14 0.58 0.43 0.28 0.13 0.66 -40.79%
DPS 0.00 0.00 0.46 0.22 0.00 0.00 0.39 -
NAPS 0.0527 0.0523 0.0509 0.0515 0.05 0.0504 0.0469 8.06%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.41 0.41 0.47 0.53 0.44 0.47 -
P/RPS 4.05 7.14 2.20 3.53 6.33 10.27 3.32 14.12%
P/EPS 34.40 68.33 17.08 26.55 45.30 80.00 16.40 63.64%
EY 2.91 1.46 5.85 3.77 2.21 1.25 6.10 -38.86%
DY 0.00 0.00 4.63 1.91 0.00 0.00 3.62 -
P/NAPS 1.97 1.89 1.94 2.21 2.56 2.13 2.33 -10.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 21/11/05 15/08/05 19/05/05 24/02/05 22/11/04 19/08/04 -
Price 0.49 0.40 0.41 0.42 0.51 0.46 0.41 -
P/RPS 4.62 6.96 2.20 3.15 6.10 10.74 2.90 36.28%
P/EPS 39.20 66.67 17.08 23.73 43.59 83.64 14.30 95.50%
EY 2.55 1.50 5.85 4.21 2.29 1.20 6.99 -48.85%
DY 0.00 0.00 4.63 2.14 0.00 0.00 4.15 -
P/NAPS 2.25 1.84 1.94 1.97 2.46 2.22 2.03 7.08%

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