[DIALOG] YoY Annualized 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- 5.64%
YoY- -10.31%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 791,546 400,872 289,528 228,378 180,202 228,052 329,962 15.69%
PBT 97,980 58,372 38,238 44,500 49,310 51,132 65,930 6.82%
Tax -15,858 -7,272 -2,444 -12,564 -13,702 -17,142 -17,528 -1.65%
NP 82,122 51,100 35,794 31,936 35,608 33,990 48,402 9.20%
-
NP to SH 73,920 47,930 34,120 31,936 35,608 33,990 48,402 7.30%
-
Tax Rate 16.18% 12.46% 6.39% 28.23% 27.79% 33.52% 26.59% -
Total Cost 709,424 349,772 253,734 196,442 144,594 194,062 281,560 16.64%
-
Net Worth 349,579 328,306 297,526 282,510 236,096 211,118 166,814 13.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 6,914 -
Div Payout % - - - - - - 14.29% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 349,579 328,306 297,526 282,510 236,096 211,118 166,814 13.11%
NOSH 1,399,999 1,385,260 1,364,800 1,364,786 129,014 105,559 86,432 59.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.37% 12.75% 12.36% 13.98% 19.76% 14.90% 14.67% -
ROE 21.15% 14.60% 11.47% 11.30% 15.08% 16.10% 29.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 56.54 28.94 21.21 16.73 139.68 216.04 381.76 -27.25%
EPS 5.28 3.46 2.50 2.34 27.60 32.20 56.00 -32.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.2497 0.237 0.218 0.207 1.83 2.00 1.93 -28.87%
Adjusted Per Share Value based on latest NOSH - 1,356,451
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.02 7.10 5.13 4.04 3.19 4.04 5.84 15.70%
EPS 1.31 0.85 0.60 0.57 0.63 0.60 0.86 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0619 0.0581 0.0527 0.05 0.0418 0.0374 0.0295 13.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 0.89 0.43 0.53 0.43 0.51 0.48 -
P/RPS 3.20 3.08 2.03 3.17 0.31 0.24 0.13 70.51%
P/EPS 34.28 25.72 17.20 22.65 1.56 1.58 0.86 84.77%
EY 2.92 3.89 5.81 4.42 64.19 63.14 116.67 -45.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.67 -
P/NAPS 7.25 3.76 1.97 2.56 0.23 0.26 0.25 75.23%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 26/02/07 16/02/06 24/02/05 19/02/04 20/02/03 30/01/02 -
Price 1.54 1.43 0.49 0.51 0.48 0.42 0.58 -
P/RPS 2.72 4.94 2.31 3.05 0.34 0.19 0.15 62.05%
P/EPS 29.17 41.33 19.60 21.79 1.74 1.30 1.04 74.26%
EY 3.43 2.42 5.10 4.59 57.50 76.67 96.55 -42.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.79 -
P/NAPS 6.17 6.03 2.25 2.46 0.26 0.21 0.30 65.48%

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