[DIALOG] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 11.27%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 78,162 72,269 67,681 55,340 58,849 58,957 36,210 66.94%
PBT 9,332 12,637 11,152 11,340 10,910 13,093 12,353 -17.03%
Tax -612 -4,090 -2,968 -2,930 -3,352 -2,482 -3,225 -66.94%
NP 8,720 8,547 8,184 8,410 7,558 10,611 9,128 -2.99%
-
NP to SH 8,164 8,547 8,184 8,410 7,558 10,611 9,128 -7.16%
-
Tax Rate 6.56% 32.37% 26.61% 25.84% 30.72% 18.96% 26.11% -
Total Cost 69,442 63,722 59,497 46,930 51,291 48,346 27,082 87.23%
-
Net Worth 295,264 286,256 290,531 280,785 284,455 262,421 258,192 9.34%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 13,566 12,275 - - 12,991 912 -
Div Payout % - 158.73% 150.00% - - 122.43% 10.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 295,264 286,256 290,531 280,785 284,455 262,421 258,192 9.34%
NOSH 1,360,666 1,356,666 1,363,999 1,356,451 1,374,181 1,299,113 130,399 376.83%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.16% 11.83% 12.09% 15.20% 12.84% 18.00% 25.21% -
ROE 2.76% 2.99% 2.82% 3.00% 2.66% 4.04% 3.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.74 5.33 4.96 4.08 4.28 4.54 27.77 -65.00%
EPS 0.60 0.63 0.60 0.62 0.55 0.82 7.00 -80.53%
DPS 0.00 1.00 0.90 0.00 0.00 1.00 0.70 -
NAPS 0.217 0.211 0.213 0.207 0.207 0.202 1.98 -77.06%
Adjusted Per Share Value based on latest NOSH - 1,356,451
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.38 1.28 1.20 0.98 1.04 1.04 0.64 66.82%
EPS 0.14 0.15 0.14 0.15 0.13 0.19 0.16 -8.50%
DPS 0.00 0.24 0.22 0.00 0.00 0.23 0.02 -
NAPS 0.0523 0.0507 0.0515 0.0497 0.0504 0.0465 0.0457 9.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.41 0.41 0.47 0.53 0.44 0.47 0.50 -
P/RPS 7.14 7.70 9.47 12.99 10.27 10.36 1.80 150.37%
P/EPS 68.33 65.08 78.33 85.48 80.00 57.54 7.14 350.13%
EY 1.46 1.54 1.28 1.17 1.25 1.74 14.00 -77.81%
DY 0.00 2.44 1.91 0.00 0.00 2.13 1.40 -
P/NAPS 1.89 1.94 2.21 2.56 2.13 2.33 0.25 284.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 15/08/05 19/05/05 24/02/05 22/11/04 19/08/04 18/05/04 -
Price 0.40 0.41 0.42 0.51 0.46 0.41 0.44 -
P/RPS 6.96 7.70 8.46 12.50 10.74 9.03 1.58 168.47%
P/EPS 66.67 65.08 70.00 82.26 83.64 50.20 6.29 381.83%
EY 1.50 1.54 1.43 1.22 1.20 1.99 15.91 -79.25%
DY 0.00 2.44 2.14 0.00 0.00 2.44 1.59 -
P/NAPS 1.84 1.94 1.97 2.46 2.22 2.03 0.22 311.49%

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