[DIALOG] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -71.47%
YoY- 56.68%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 308,852 236,543 183,409 100,930 78,162 58,849 47,911 36.38%
PBT 34,351 23,870 22,481 15,085 9,332 10,910 10,335 22.14%
Tax -6,330 -3,701 -3,463 -1,976 -612 -3,352 -2,869 14.08%
NP 28,021 20,169 19,018 13,109 8,720 7,558 7,466 24.63%
-
NP to SH 26,935 18,815 16,948 12,791 8,164 7,558 7,466 23.81%
-
Tax Rate 18.43% 15.50% 15.40% 13.10% 6.56% 30.72% 27.76% -
Total Cost 280,831 216,374 164,391 87,821 69,442 51,291 40,445 38.08%
-
Net Worth 460,546 399,992 343,161 327,339 295,264 284,455 231,446 12.13%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 460,546 399,992 343,161 327,339 295,264 284,455 231,446 12.13%
NOSH 1,395,595 1,393,703 1,400,661 1,375,376 1,360,666 1,374,181 106,657 53.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.07% 8.53% 10.37% 12.99% 11.16% 12.84% 15.58% -
ROE 5.85% 4.70% 4.94% 3.91% 2.76% 2.66% 3.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.13 16.97 13.09 7.34 5.74 4.28 44.92 -11.12%
EPS 1.93 1.35 1.21 0.93 0.60 0.55 7.00 -19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.287 0.245 0.238 0.217 0.207 2.17 -26.91%
Adjusted Per Share Value based on latest NOSH - 1,375,376
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.47 4.19 3.25 1.79 1.38 1.04 0.85 36.34%
EPS 0.48 0.33 0.30 0.23 0.14 0.13 0.13 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0708 0.0608 0.058 0.0523 0.0504 0.041 12.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.23 1.02 1.72 0.54 0.41 0.44 0.51 -
P/RPS 5.56 6.01 13.14 7.36 7.14 10.27 1.14 30.19%
P/EPS 63.73 75.56 142.15 58.06 68.33 80.00 7.29 43.48%
EY 1.57 1.32 0.70 1.72 1.46 1.25 13.73 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 3.55 7.02 2.27 1.89 2.13 0.24 57.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 20/11/07 21/11/06 21/11/05 22/11/04 18/11/03 -
Price 1.35 0.88 1.69 0.73 0.40 0.46 0.50 -
P/RPS 6.10 5.18 12.91 9.95 6.96 10.74 1.11 32.80%
P/EPS 69.95 65.19 139.67 78.49 66.67 83.64 7.14 46.22%
EY 1.43 1.53 0.72 1.27 1.50 1.20 14.00 -31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 3.07 6.90 3.07 1.84 2.22 0.23 61.48%

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