[DIALOG] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 49.26%
YoY- 93.19%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 47,563 66,463 90,076 113,026 86,579 78,402 90,081 -34.59%
PBT 11,259 14,307 13,464 28,260 17,893 15,072 15,343 -18.59%
Tax -3,575 -4,996 -4,187 -8,170 -4,433 -4,331 -5,069 -20.71%
NP 7,684 9,311 9,277 20,090 13,460 10,741 10,274 -17.56%
-
NP to SH 7,684 9,311 9,277 20,090 13,460 10,741 10,274 -17.56%
-
Tax Rate 31.75% 34.92% 31.10% 28.91% 24.78% 28.74% 33.04% -
Total Cost 39,879 57,152 80,799 92,936 73,119 67,661 79,807 -36.95%
-
Net Worth 210,520 206,323 196,082 188,343 167,598 156,388 145,444 27.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 9,487 4,185 - 3,437 5,594 -
Div Payout % - - 102.27% 20.83% - 32.00% 54.45% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 210,520 206,323 196,082 188,343 167,598 156,388 145,444 27.87%
NOSH 105,260 105,806 105,420 104,635 86,838 85,928 86,061 14.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.16% 14.01% 10.30% 17.77% 15.55% 13.70% 11.41% -
ROE 3.65% 4.51% 4.73% 10.67% 8.03% 6.87% 7.06% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.19 62.82 85.44 108.02 99.70 91.24 104.67 -42.78%
EPS 7.30 8.80 8.80 19.20 15.50 12.50 9.90 -18.33%
DPS 0.00 0.00 9.00 4.00 0.00 4.00 6.50 -
NAPS 2.00 1.95 1.86 1.80 1.93 1.82 1.69 11.84%
Adjusted Per Share Value based on latest NOSH - 104,635
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.84 1.18 1.60 2.00 1.53 1.39 1.60 -34.84%
EPS 0.14 0.16 0.16 0.36 0.24 0.19 0.18 -15.38%
DPS 0.00 0.00 0.17 0.07 0.00 0.06 0.10 -
NAPS 0.0373 0.0365 0.0347 0.0334 0.0297 0.0277 0.0258 27.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.57 0.61 0.58 0.48 0.42 0.43 -
P/RPS 1.13 0.91 0.71 0.54 0.48 0.46 0.41 96.21%
P/EPS 6.99 6.48 6.93 3.02 3.10 3.36 3.60 55.45%
EY 14.31 15.44 14.43 33.10 32.29 29.76 27.76 -35.63%
DY 0.00 0.00 14.75 6.90 0.00 9.52 15.12 -
P/NAPS 0.26 0.29 0.33 0.32 0.25 0.23 0.25 2.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 15/11/02 14/08/02 14/05/02 30/01/02 06/11/01 02/08/01 -
Price 0.42 0.59 0.60 0.61 0.58 0.43 0.48 -
P/RPS 0.93 0.94 0.70 0.56 0.58 0.47 0.46 59.68%
P/EPS 5.75 6.70 6.82 3.18 3.74 3.44 4.02 26.86%
EY 17.38 14.92 14.67 31.48 26.72 29.07 24.87 -21.19%
DY 0.00 0.00 15.00 6.56 0.00 9.30 13.54 -
P/NAPS 0.21 0.30 0.32 0.34 0.30 0.24 0.28 -17.40%

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