[DIALOG] YoY Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 3.77%
YoY- 5.14%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 235,396 191,644 265,852 313,608 296,936 291,588 283,100 0.19%
PBT 43,640 41,340 57,228 60,288 58,196 39,444 31,120 -0.35%
Tax -13,408 -11,476 -19,984 -17,324 -17,332 -13,240 -592 -3.26%
NP 30,232 29,864 37,244 42,964 40,864 26,204 30,528 0.01%
-
NP to SH 30,232 29,864 37,244 42,964 40,864 26,204 30,528 0.01%
-
Tax Rate 30.72% 27.76% 34.92% 28.74% 29.78% 33.57% 1.90% -
Total Cost 205,164 161,780 228,608 270,644 256,072 265,384 252,572 0.22%
-
Net Worth 284,455 231,446 206,323 156,388 120,512 83,244 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - 13,748 - - - -
Div Payout % - - - 32.00% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 284,455 231,446 206,323 156,388 120,512 83,244 0 -100.00%
NOSH 1,374,181 106,657 105,806 85,928 61,173 36,193 35,830 -3.80%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 12.84% 15.58% 14.01% 13.70% 13.76% 8.99% 10.78% -
ROE 10.63% 12.90% 18.05% 27.47% 33.91% 31.48% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 17.13 179.68 251.26 364.97 485.40 805.64 790.10 4.15%
EPS 2.20 28.00 35.20 50.00 66.80 72.40 85.20 3.96%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 0.207 2.17 1.95 1.82 1.97 2.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 85,928
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 4.17 3.39 4.71 5.55 5.26 5.16 5.01 0.19%
EPS 0.54 0.53 0.66 0.76 0.72 0.46 0.54 0.00%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.0504 0.041 0.0365 0.0277 0.0213 0.0147 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.44 0.51 0.57 0.42 0.83 0.00 0.00 -
P/RPS 2.57 0.28 0.23 0.12 0.17 0.00 0.00 -100.00%
P/EPS 20.00 1.82 1.62 0.84 1.24 0.00 0.00 -100.00%
EY 5.00 54.90 61.75 119.05 80.48 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 38.10 0.00 0.00 0.00 -
P/NAPS 2.13 0.24 0.29 0.23 0.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 22/11/04 18/11/03 15/11/02 06/11/01 08/11/00 26/10/99 - -
Price 0.46 0.50 0.59 0.43 0.78 0.00 0.00 -
P/RPS 2.69 0.28 0.23 0.12 0.16 0.00 0.00 -100.00%
P/EPS 20.91 1.79 1.68 0.86 1.17 0.00 0.00 -100.00%
EY 4.78 56.00 59.66 116.28 85.64 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 37.21 0.00 0.00 0.00 -
P/NAPS 2.22 0.23 0.30 0.24 0.40 0.00 0.00 -100.00%

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