[DIALOG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 60.23%
YoY- 62.24%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 476,825 236,543 790,507 610,015 395,773 183,409 476,633 0.02%
PBT 51,567 23,870 97,186 76,702 48,990 22,481 58,970 -8.51%
Tax -8,241 -3,701 -15,627 -12,555 -7,929 -3,463 -7,386 7.53%
NP 43,326 20,169 81,559 64,147 41,061 19,018 51,584 -10.93%
-
NP to SH 40,893 18,815 75,577 59,220 36,960 16,948 49,280 -11.64%
-
Tax Rate 15.98% 15.50% 16.08% 16.37% 16.18% 15.40% 12.53% -
Total Cost 433,499 216,374 708,948 545,868 354,712 164,391 425,049 1.31%
-
Net Worth 406,129 399,992 379,039 371,140 349,579 343,161 324,188 16.13%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 43,358 15,400 - - 30,610 -
Div Payout % - - 57.37% 26.00% - - 62.11% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 406,129 399,992 379,039 371,140 349,579 343,161 324,188 16.13%
NOSH 1,400,445 1,393,703 1,398,669 1,399,999 1,399,999 1,400,661 1,391,367 0.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.09% 8.53% 10.32% 10.52% 10.37% 10.37% 10.82% -
ROE 10.07% 4.70% 19.94% 15.96% 10.57% 4.94% 15.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 34.05 16.97 56.52 43.57 28.27 13.09 34.26 -0.40%
EPS 2.93 1.35 5.40 4.23 2.64 1.21 3.54 -11.79%
DPS 0.00 0.00 3.10 1.10 0.00 0.00 2.20 -
NAPS 0.29 0.287 0.271 0.2651 0.2497 0.245 0.233 15.63%
Adjusted Per Share Value based on latest NOSH - 1,399,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.45 4.19 14.00 10.80 7.01 3.25 8.44 0.07%
EPS 0.72 0.33 1.34 1.05 0.65 0.30 0.87 -11.80%
DPS 0.00 0.00 0.77 0.27 0.00 0.00 0.54 -
NAPS 0.0719 0.0708 0.0671 0.0657 0.0619 0.0608 0.0574 16.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 1.02 1.34 1.42 1.81 1.72 1.88 -
P/RPS 2.35 6.01 2.37 3.26 6.40 13.14 5.49 -43.05%
P/EPS 27.40 75.56 24.80 33.57 68.56 142.15 53.08 -35.52%
EY 3.65 1.32 4.03 2.98 1.46 0.70 1.88 55.31%
DY 0.00 0.00 2.31 0.77 0.00 0.00 1.17 -
P/NAPS 2.76 3.55 4.94 5.36 7.25 7.02 8.07 -50.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 18/11/08 21/08/08 21/05/08 19/02/08 20/11/07 21/08/07 -
Price 0.85 0.88 1.10 1.52 1.54 1.69 1.58 -
P/RPS 2.50 5.18 1.95 3.49 5.45 12.91 4.61 -33.37%
P/EPS 29.11 65.19 20.36 35.93 58.33 139.67 44.61 -24.66%
EY 3.44 1.53 4.91 2.78 1.71 0.72 2.24 32.93%
DY 0.00 0.00 2.82 0.72 0.00 0.00 1.39 -
P/NAPS 2.93 3.07 4.06 5.73 6.17 6.90 6.78 -42.69%

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