[DIALOG] YoY Quarter Result on 30-Jun-2005 [#4]

Stock

[DIALOG] DIALOG GROUP BHD

Announcement Date

15-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- 4.44%

YoY- -19.45%

Quarter Report

DIALOG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	180,492	167,452	115,931	72,269	58,957	47,410	90,076	12.26%
YoY %	7.79%	44.44%	60.42%	22.58%	24.36%	-47.37%	-	-
Horiz. %	200.38%	185.90%	128.70%	80.23%	65.45%	52.63%	100.00%	-
PBT	20,484	15,584	18,820	12,637	13,093	7,594	13,464	7.23%
YoY %	31.44%	-17.19%	48.93%	-3.48%	72.41%	-43.60%	-	-
Horiz. %	152.14%	115.75%	139.78%	93.86%	97.24%	56.40%	100.00%	-
Tax	-3,072	-2,354	-3,213	-4,090	-2,482	226	-4,187	-5.02%
YoY %	-30.50%	26.74%	21.44%	-64.79%	-1,198.23%	105.40%	-	-
Horiz. %	73.37%	56.22%	76.74%	97.68%	59.28%	-5.40%	100.00%	-
NP	17,412	13,230	15,607	8,547	10,611	7,820	9,277	11.05%
YoY %	31.61%	-15.23%	82.60%	-19.45%	35.69%	-15.71%	-	-
Horiz. %	187.69%	142.61%	168.23%	92.13%	114.38%	84.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,357	12,778	14,753	8,547	10,611	7,820	9,277	9.90%
YoY %	28.01%	-13.39%	72.61%	-19.45%	35.69%	-15.71%	-	-
Horiz. %	176.32%	137.74%	159.03%	92.13%	114.38%	84.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.00%	15.11%	17.07%	32.37%	18.96%	-2.98%	31.10%	-
YoY %	-0.73%	-11.48%	-47.27%	70.73%	736.24%	-109.58%	-	-
Horiz. %	48.23%	48.59%	54.89%	104.08%	60.96%	-9.58%	100.00%	-
Total Cost	163,080	154,222	100,324	63,722	48,346	39,590	80,799	12.40%
YoY %	5.74%	53.72%	57.44%	31.80%	22.12%	-51.00%	-	-
Horiz. %	201.83%	190.87%	124.16%	78.86%	59.83%	49.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,025	319,339	327,999	286,256	262,421	211,313	196,082	11.55%
YoY %	18.38%	-2.64%	14.58%	9.08%	24.19%	7.77%	-	-
Horiz. %	192.79%	162.86%	167.28%	145.99%	133.83%	107.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	27,877	16,446	35,637	13,566	12,991	1,162	9,487	19.65%
YoY %	69.51%	-53.85%	162.69%	4.43%	1,017.99%	-87.75%	-	-
Horiz. %	293.84%	173.35%	375.64%	143.00%	136.93%	12.25%	100.00%	-
Div Payout %	170.43%	128.71%	241.56%	158.73%	122.43%	14.86%	102.27%	-
YoY %	32.41%	-46.72%	52.18%	29.65%	723.89%	-85.47%	-	-
Horiz. %	166.65%	125.85%	236.20%	155.21%	119.71%	14.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	378,025	319,339	327,999	286,256	262,421	211,313	196,082	11.55%
YoY %	18.38%	-2.64%	14.58%	9.08%	24.19%	7.77%	-	-
Horiz. %	192.79%	162.86%	167.28%	145.99%	133.83%	107.77%	100.00%	-
NOSH	1,393,898	1,370,555	1,370,660	1,356,666	1,299,113	105,656	105,420	53.71%
YoY %	1.70%	-0.01%	1.03%	4.43%	1,129.57%	0.22%	-	-
Horiz. %	1,322.23%	1,300.09%	1,300.19%	1,286.92%	1,232.32%	100.22%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.65%	7.90%	13.46%	11.83%	18.00%	16.49%	10.30%	-
YoY %	22.15%	-41.31%	13.78%	-34.28%	9.16%	60.10%	-	-
Horiz. %	93.69%	76.70%	130.68%	114.85%	174.76%	160.10%	100.00%	-
ROE	4.33%	4.00%	4.50%	2.99%	4.04%	3.70%	4.73%	-
YoY %	8.25%	-11.11%	50.50%	-25.99%	9.19%	-21.78%	-	-
Horiz. %	91.54%	84.57%	95.14%	63.21%	85.41%	78.22%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	12.95	12.22	8.46	5.33	4.54	44.87	85.44	-26.96%
YoY %	5.97%	44.44%	58.72%	17.40%	-89.88%	-47.48%	-	-
Horiz. %	15.16%	14.30%	9.90%	6.24%	5.31%	52.52%	100.00%	-
EPS	1.18	0.90	1.08	0.63	0.82	0.61	8.80	-28.43%
YoY %	31.11%	-16.67%	71.43%	-23.17%	34.43%	-93.07%	-	-
Horiz. %	13.41%	10.23%	12.27%	7.16%	9.32%	6.93%	100.00%	-
DPS	2.00	1.20	2.60	1.00	1.00	1.10	9.00	-22.15%
YoY %	66.67%	-53.85%	160.00%	0.00%	-9.09%	-87.78%	-	-
Horiz. %	22.22%	13.33%	28.89%	11.11%	11.11%	12.22%	100.00%	-
NAPS	0.2712	0.233	0.2393	0.211	0.202	2.00	1.86	-27.43%
YoY %	16.39%	-2.63%	13.41%	4.46%	-89.90%	7.53%	-	-
Horiz. %	14.58%	12.53%	12.87%	11.34%	10.86%	107.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,356,666
RPS	3.20	2.97	2.05	1.28	1.04	0.84	1.60	12.23%
YoY %	7.74%	44.88%	60.16%	23.08%	23.81%	-47.50%	-	-
Horiz. %	200.00%	185.62%	128.12%	80.00%	65.00%	52.50%	100.00%	-
EPS	0.29	0.23	0.26	0.15	0.19	0.14	0.16	10.40%
YoY %	26.09%	-11.54%	73.33%	-21.05%	35.71%	-12.50%	-	-
Horiz. %	181.25%	143.75%	162.50%	93.75%	118.75%	87.50%	100.00%	-
DPS	0.49	0.29	0.63	0.24	0.23	0.02	0.17	19.27%
YoY %	68.97%	-53.97%	162.50%	4.35%	1,050.00%	-88.24%	-	-
Horiz. %	288.24%	170.59%	370.59%	141.18%	135.29%	11.76%	100.00%	-
NAPS	0.067	0.0566	0.0581	0.0507	0.0465	0.0374	0.0347	11.57%
YoY %	18.37%	-2.58%	14.60%	9.03%	24.33%	7.78%	-	-
Horiz. %	193.08%	163.11%	167.44%	146.11%	134.01%	107.78%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.34	1.88	0.54	0.41	0.47	0.42	0.61	-
P/RPS	10.35	15.39	6.38	7.70	10.36	0.94	0.71	56.23%
YoY %	-32.75%	141.22%	-17.14%	-25.68%	1,002.13%	32.39%	-	-
Horiz. %	1,457.75%	2,167.61%	898.59%	1,084.51%	1,459.15%	132.39%	100.00%	-
P/EPS	114.19	201.65	50.17	65.08	57.54	5.67	6.93	59.45%
YoY %	-43.37%	301.93%	-22.91%	13.10%	914.81%	-18.18%	-	-
Horiz. %	1,647.76%	2,909.81%	723.95%	939.11%	830.30%	81.82%	100.00%	-
EY	0.88	0.50	1.99	1.54	1.74	17.62	14.43	-37.23%
YoY %	76.00%	-74.87%	29.22%	-11.49%	-90.12%	22.11%	-	-
Horiz. %	6.10%	3.47%	13.79%	10.67%	12.06%	122.11%	100.00%	-
DY	1.49	0.64	4.81	2.44	2.13	2.62	14.75	-31.73%
YoY %	132.81%	-86.69%	97.13%	14.55%	-18.70%	-82.24%	-	-
Horiz. %	10.10%	4.34%	32.61%	16.54%	14.44%	17.76%	100.00%	-
P/NAPS	4.94	8.07	2.26	1.94	2.33	0.21	0.33	56.92%
YoY %	-38.79%	257.08%	16.49%	-16.74%	1,009.52%	-36.36%	-	-
Horiz. %	1,496.97%	2,445.45%	684.85%	587.88%	706.06%	63.64%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	21/08/07	22/08/06	15/08/05	19/08/04	22/08/03	14/08/02	-
Price	1.10	1.58	0.58	0.41	0.41	0.50	0.60	-
P/RPS	8.50	12.93	6.86	7.70	9.03	1.11	0.70	51.54%
YoY %	-34.26%	88.48%	-10.91%	-14.73%	713.51%	58.57%	-	-
Horiz. %	1,214.29%	1,847.14%	980.00%	1,100.00%	1,290.00%	158.57%	100.00%	-
P/EPS	93.74	169.47	53.89	65.08	50.20	6.76	6.82	54.70%
YoY %	-44.69%	214.47%	-17.19%	29.64%	642.60%	-0.88%	-	-
Horiz. %	1,374.49%	2,484.90%	790.18%	954.25%	736.07%	99.12%	100.00%	-
EY	1.07	0.59	1.86	1.54	1.99	14.80	14.67	-35.33%
YoY %	81.36%	-68.28%	20.78%	-22.61%	-86.55%	0.89%	-	-
Horiz. %	7.29%	4.02%	12.68%	10.50%	13.57%	100.89%	100.00%	-
DY	1.82	0.76	4.48	2.44	2.44	2.20	15.00	-29.61%
YoY %	139.47%	-83.04%	83.61%	0.00%	10.91%	-85.33%	-	-
Horiz. %	12.13%	5.07%	29.87%	16.27%	16.27%	14.67%	100.00%	-
P/NAPS	4.06	6.78	2.42	1.94	2.03	0.25	0.32	52.66%
YoY %	-40.12%	180.17%	24.74%	-4.43%	712.00%	-21.88%	-	-
Horiz. %	1,268.75%	2,118.75%	756.25%	606.25%	634.37%	78.12%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos