[DIALOG] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -13.3%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 167,452 108,745 99,506 100,930 115,931 88,716 66,602 85.21%
PBT 15,584 14,200 14,101 15,085 18,820 15,297 9,787 36.47%
Tax -2,354 -1,396 -1,659 -1,976 -3,213 -1,946 -610 146.63%
NP 13,230 12,804 12,442 13,109 15,607 13,351 9,177 27.70%
-
NP to SH 12,778 12,537 11,174 12,791 14,753 13,021 8,896 27.38%
-
Tax Rate 15.11% 9.83% 11.77% 13.10% 17.07% 12.72% 6.23% -
Total Cost 154,222 95,941 87,064 87,821 100,324 75,365 57,425 93.56%
-
Net Worth 319,339 333,401 326,942 327,339 327,999 315,245 298,358 4.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,446 13,776 - - 35,637 13,706 - -
Div Payout % 128.71% 109.89% - - 241.56% 105.26% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 319,339 333,401 326,942 327,339 327,999 315,245 298,358 4.64%
NOSH 1,370,555 1,377,692 1,379,506 1,375,376 1,370,660 1,370,631 1,368,615 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.90% 11.77% 12.50% 12.99% 13.46% 15.05% 13.78% -
ROE 4.00% 3.76% 3.42% 3.91% 4.50% 4.13% 2.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.22 7.89 7.21 7.34 8.46 6.47 4.87 84.96%
EPS 0.90 0.91 0.81 0.93 1.08 0.95 0.65 24.30%
DPS 1.20 1.00 0.00 0.00 2.60 1.00 0.00 -
NAPS 0.233 0.242 0.237 0.238 0.2393 0.23 0.218 4.54%
Adjusted Per Share Value based on latest NOSH - 1,375,376
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.97 1.93 1.76 1.79 2.05 1.57 1.18 85.34%
EPS 0.23 0.22 0.20 0.23 0.26 0.23 0.16 27.45%
DPS 0.29 0.24 0.00 0.00 0.63 0.24 0.00 -
NAPS 0.0566 0.0591 0.0579 0.058 0.0581 0.0558 0.0528 4.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.88 1.55 0.89 0.54 0.54 0.49 0.43 -
P/RPS 15.39 19.64 12.34 7.36 6.38 7.57 8.84 44.86%
P/EPS 201.65 170.33 109.88 58.06 50.17 51.58 66.15 110.66%
EY 0.50 0.59 0.91 1.72 1.99 1.94 1.51 -52.23%
DY 0.64 0.65 0.00 0.00 4.81 2.04 0.00 -
P/NAPS 8.07 6.40 3.76 2.27 2.26 2.13 1.97 156.68%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 15/05/07 26/02/07 21/11/06 22/08/06 18/05/06 16/02/06 -
Price 1.58 1.80 1.43 0.73 0.58 0.57 0.49 -
P/RPS 12.93 22.80 19.82 9.95 6.86 8.81 10.07 18.18%
P/EPS 169.47 197.80 176.54 78.49 53.89 60.00 75.38 71.87%
EY 0.59 0.51 0.57 1.27 1.86 1.67 1.33 -41.92%
DY 0.76 0.56 0.00 0.00 4.48 1.75 0.00 -
P/NAPS 6.78 7.44 6.03 3.07 2.42 2.48 2.25 109.04%

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