[DIALOG] YoY Annualized 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- 22.01%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 242,493 168,414 235,250 370,676 309,004 309,534 309,202 0.25%
PBT 44,536 49,344 48,784 81,633 61,144 45,006 34,416 -0.27%
Tax -12,333 -13,434 -18,120 -22,578 -19,636 -13,604 -1,160 -2.48%
NP 32,202 35,909 30,664 59,054 41,508 31,402 33,256 0.03%
-
NP to SH 32,202 35,909 30,664 59,054 41,508 31,402 33,256 0.03%
-
Tax Rate 27.69% 27.23% 37.14% 27.66% 32.11% 30.23% 3.37% -
Total Cost 210,290 132,505 204,586 311,621 267,496 278,132 275,946 0.28%
-
Net Worth 290,642 256,371 218,322 187,145 139,315 99,735 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 16,374 1,208 5,652 5,545 4,586 - - -100.00%
Div Payout % 50.85% 3.37% 18.43% 9.39% 11.05% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 290,642 256,371 218,322 187,145 139,315 99,735 0 -100.00%
NOSH 1,364,519 129,480 105,981 103,969 85,997 60,544 59,812 -3.27%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 13.28% 21.32% 13.03% 15.93% 13.43% 10.15% 10.76% -
ROE 11.08% 14.01% 14.05% 31.56% 29.79% 31.49% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 17.77 130.07 221.97 356.52 359.32 511.25 516.95 3.64%
EPS 2.36 27.73 28.93 56.80 48.27 51.87 55.60 3.41%
DPS 1.20 0.93 5.33 5.33 5.33 0.00 0.00 -100.00%
NAPS 0.213 1.98 2.06 1.80 1.62 1.6473 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 104,635
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 4.29 2.98 4.17 6.57 5.47 5.48 5.48 0.26%
EPS 0.57 0.64 0.54 1.05 0.74 0.56 0.59 0.03%
DPS 0.29 0.02 0.10 0.10 0.08 0.00 0.00 -100.00%
NAPS 0.0515 0.0454 0.0387 0.0331 0.0247 0.0177 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.47 0.50 0.32 0.58 0.44 1.18 0.00 -
P/RPS 2.64 0.38 0.14 0.16 0.12 0.23 0.00 -100.00%
P/EPS 19.92 1.80 1.11 1.02 0.91 2.28 0.00 -100.00%
EY 5.02 55.47 90.42 97.93 109.70 43.95 0.00 -100.00%
DY 2.55 1.87 16.67 9.20 12.12 0.00 0.00 -100.00%
P/NAPS 2.21 0.25 0.16 0.32 0.27 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 19/05/05 18/05/04 20/05/03 14/05/02 08/05/01 26/04/00 - -
Price 0.42 0.44 0.32 0.61 0.44 1.04 0.00 -
P/RPS 2.36 0.34 0.14 0.17 0.12 0.20 0.00 -100.00%
P/EPS 17.80 1.59 1.11 1.07 0.91 2.01 0.00 -100.00%
EY 5.62 63.03 90.42 93.11 109.70 49.87 0.00 -100.00%
DY 2.86 2.12 16.67 8.74 12.12 0.00 0.00 -100.00%
P/NAPS 1.97 0.22 0.16 0.34 0.27 0.63 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