[DIALOG] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 16.25%
YoY- 35.69%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 67,681 55,340 58,849 58,957 36,210 42,190 47,911 25.87%
PBT 11,152 11,340 10,910 13,093 12,353 14,320 10,335 5.19%
Tax -2,968 -2,930 -3,352 -2,482 -3,225 -3,982 -2,869 2.28%
NP 8,184 8,410 7,558 10,611 9,128 10,338 7,466 6.30%
-
NP to SH 8,184 8,410 7,558 10,611 9,128 10,338 7,466 6.30%
-
Tax Rate 26.61% 25.84% 30.72% 18.96% 26.11% 27.81% 27.76% -
Total Cost 59,497 46,930 51,291 48,346 27,082 31,852 40,445 29.31%
-
Net Worth 290,531 280,785 284,455 262,421 258,192 236,481 231,446 16.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 12,275 - - 12,991 912 - - -
Div Payout % 150.00% - - 122.43% 10.00% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 290,531 280,785 284,455 262,421 258,192 236,481 231,446 16.35%
NOSH 1,363,999 1,356,451 1,374,181 1,299,113 130,399 129,225 106,657 446.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.09% 15.20% 12.84% 18.00% 25.21% 24.50% 15.58% -
ROE 2.82% 3.00% 2.66% 4.04% 3.54% 4.37% 3.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.96 4.08 4.28 4.54 27.77 32.65 44.92 -76.95%
EPS 0.60 0.62 0.55 0.82 7.00 8.00 7.00 -80.53%
DPS 0.90 0.00 0.00 1.00 0.70 0.00 0.00 -
NAPS 0.213 0.207 0.207 0.202 1.98 1.83 2.17 -78.69%
Adjusted Per Share Value based on latest NOSH - 1,299,113
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.20 0.98 1.04 1.04 0.64 0.75 0.85 25.82%
EPS 0.14 0.15 0.13 0.19 0.16 0.18 0.13 5.05%
DPS 0.22 0.00 0.00 0.23 0.02 0.00 0.00 -
NAPS 0.0515 0.0497 0.0504 0.0465 0.0457 0.0419 0.041 16.40%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.47 0.53 0.44 0.47 0.50 0.43 0.51 -
P/RPS 9.47 12.99 10.27 10.36 1.80 1.32 1.14 309.64%
P/EPS 78.33 85.48 80.00 57.54 7.14 5.38 7.29 386.22%
EY 1.28 1.17 1.25 1.74 14.00 18.60 13.73 -79.41%
DY 1.91 0.00 0.00 2.13 1.40 0.00 0.00 -
P/NAPS 2.21 2.56 2.13 2.33 0.25 0.23 0.24 338.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 22/11/04 19/08/04 18/05/04 19/02/04 18/11/03 -
Price 0.42 0.51 0.46 0.41 0.44 0.48 0.50 -
P/RPS 8.46 12.50 10.74 9.03 1.58 1.47 1.11 286.80%
P/EPS 70.00 82.26 83.64 50.20 6.29 6.00 7.14 357.43%
EY 1.43 1.22 1.20 1.99 15.91 16.67 14.00 -78.11%
DY 2.14 0.00 0.00 2.44 1.59 0.00 0.00 -
P/NAPS 1.97 2.46 2.22 2.03 0.22 0.26 0.23 318.07%

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