[DIALOG] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 38.47%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 58,849 58,957 36,210 42,190 47,911 47,410 62,412 -3.83%
PBT 10,910 13,093 12,353 14,320 10,335 7,594 11,022 -0.67%
Tax -3,352 -2,482 -3,225 -3,982 -2,869 226 -5,019 -23.53%
NP 7,558 10,611 9,128 10,338 7,466 7,820 6,003 16.54%
-
NP to SH 7,558 10,611 9,128 10,338 7,466 7,820 6,003 16.54%
-
Tax Rate 30.72% 18.96% 26.11% 27.81% 27.76% -2.98% 45.54% -
Total Cost 51,291 48,346 27,082 31,852 40,445 39,590 56,409 -6.12%
-
Net Worth 284,455 262,421 258,192 236,481 231,446 211,313 216,950 19.73%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 12,991 912 - - 1,162 4,212 -
Div Payout % - 122.43% 10.00% - - 14.86% 70.18% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 284,455 262,421 258,192 236,481 231,446 211,313 216,950 19.73%
NOSH 1,374,181 1,299,113 130,399 129,225 106,657 105,656 105,315 451.65%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.84% 18.00% 25.21% 24.50% 15.58% 16.49% 9.62% -
ROE 2.66% 4.04% 3.54% 4.37% 3.23% 3.70% 2.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.28 4.54 27.77 32.65 44.92 44.87 59.26 -82.57%
EPS 0.55 0.82 7.00 8.00 7.00 0.61 5.70 -78.87%
DPS 0.00 1.00 0.70 0.00 0.00 1.10 4.00 -
NAPS 0.207 0.202 1.98 1.83 2.17 2.00 2.06 -78.29%
Adjusted Per Share Value based on latest NOSH - 129,225
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.04 1.04 0.64 0.75 0.85 0.84 1.11 -4.23%
EPS 0.13 0.19 0.16 0.18 0.13 0.14 0.11 11.74%
DPS 0.00 0.23 0.02 0.00 0.00 0.02 0.07 -
NAPS 0.0504 0.0465 0.0457 0.0419 0.041 0.0374 0.0384 19.81%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.44 0.47 0.50 0.43 0.51 0.42 0.32 -
P/RPS 10.27 10.36 1.80 1.32 1.14 0.94 0.54 608.68%
P/EPS 80.00 57.54 7.14 5.38 7.29 5.67 5.61 485.21%
EY 1.25 1.74 14.00 18.60 13.73 17.62 17.81 -82.90%
DY 0.00 2.13 1.40 0.00 0.00 2.62 12.50 -
P/NAPS 2.13 2.33 0.25 0.23 0.24 0.21 0.16 459.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 19/08/04 18/05/04 19/02/04 18/11/03 22/08/03 20/05/03 -
Price 0.46 0.41 0.44 0.48 0.50 0.50 0.32 -
P/RPS 10.74 9.03 1.58 1.47 1.11 1.11 0.54 630.08%
P/EPS 83.64 50.20 6.29 6.00 7.14 6.76 5.61 502.78%
EY 1.20 1.99 15.91 16.67 14.00 14.80 17.81 -83.36%
DY 0.00 2.44 1.59 0.00 0.00 2.20 12.50 -
P/NAPS 2.22 2.03 0.22 0.26 0.23 0.25 0.16 474.65%

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