[DIALOG] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -8.74%
YoY- -29.78%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 289,528 228,378 180,202 228,052 329,962 297,266 300,694 0.04%
PBT 38,238 44,500 49,310 51,132 65,930 59,282 42,192 0.10%
Tax -2,444 -12,564 -13,702 -17,142 -17,528 -17,818 -13,228 1.81%
NP 35,794 31,936 35,608 33,990 48,402 41,464 28,964 -0.22%
-
NP to SH 34,120 31,936 35,608 33,990 48,402 41,464 28,964 -0.17%
-
Tax Rate 6.39% 28.23% 27.79% 33.52% 26.59% 30.06% 31.35% -
Total Cost 253,734 196,442 144,594 194,062 281,560 255,802 271,730 0.07%
-
Net Worth 297,526 282,510 236,096 211,118 166,814 131,486 91,555 -1.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 6,914 - - -
Div Payout % - - - - 14.29% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 297,526 282,510 236,096 211,118 166,814 131,486 91,555 -1.24%
NOSH 1,364,800 1,364,786 129,014 105,559 86,432 61,156 36,205 -3.78%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.36% 13.98% 19.76% 14.90% 14.67% 13.95% 9.63% -
ROE 11.47% 11.30% 15.08% 16.10% 29.02% 31.53% 31.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.21 16.73 139.68 216.04 381.76 486.08 830.53 3.97%
EPS 2.50 2.34 27.60 32.20 56.00 67.80 80.00 3.75%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.218 0.207 1.83 2.00 1.93 2.15 2.5288 2.63%
Adjusted Per Share Value based on latest NOSH - 105,260
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.13 4.04 3.19 4.04 5.84 5.27 5.33 0.04%
EPS 0.60 0.57 0.63 0.60 0.86 0.73 0.51 -0.17%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0527 0.05 0.0418 0.0374 0.0295 0.0233 0.0162 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.43 0.53 0.43 0.51 0.48 0.79 0.00 -
P/RPS 2.03 3.17 0.31 0.24 0.13 0.16 0.00 -100.00%
P/EPS 17.20 22.65 1.56 1.58 0.86 1.17 0.00 -100.00%
EY 5.81 4.42 64.19 63.14 116.67 85.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 16.67 0.00 0.00 -
P/NAPS 1.97 2.56 0.23 0.26 0.25 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 06/02/01 09/02/00 -
Price 0.49 0.51 0.48 0.42 0.58 0.80 1.27 -
P/RPS 2.31 3.05 0.34 0.19 0.15 0.16 0.15 -2.86%
P/EPS 19.60 21.79 1.74 1.30 1.04 1.18 1.59 -2.63%
EY 5.10 4.59 57.50 76.67 96.55 84.75 62.99 2.70%
DY 0.00 0.00 0.00 0.00 13.79 0.00 0.00 -
P/NAPS 2.25 2.46 0.26 0.21 0.30 0.37 0.50 -1.58%

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