[DIALOG] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[DIALOG] DIALOG GROUP BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -11.7%
YoY- 52.06%
Quarter Report
Latest QR
Upcoming QR
DIALOG's Result
DIALOG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 108,745 88,716 67,681 36,210 62,412 113,026 83,119 4.57%
PBT 14,200 15,297 11,152 12,353 11,022 28,260 16,217 -2.18%
Tax -1,396 -1,946 -2,968 -3,225 -5,019 -8,170 -5,818 -21.16%
NP 12,804 13,351 8,184 9,128 6,003 20,090 10,399 3.52%
-
NP to SH 12,537 13,021 8,184 9,128 6,003 20,090 10,399 3.16%
-
Tax Rate 9.83% 12.72% 26.61% 26.11% 45.54% 28.91% 35.88% -
Total Cost 95,941 75,365 59,497 27,082 56,409 92,936 72,720 4.72%
-
Net Worth 333,401 315,245 290,531 258,192 216,950 188,343 139,226 15.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 13,776 13,706 12,275 912 4,212 4,185 - -
Div Payout % 109.89% 105.26% 150.00% 10.00% 70.18% 20.83% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 333,401 315,245 290,531 258,192 216,950 188,343 139,226 15.65%
NOSH 1,377,692 1,370,631 1,363,999 130,399 105,315 104,635 85,942 58.75%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.77% 15.05% 12.09% 25.21% 9.62% 17.77% 12.51% -
ROE 3.76% 4.13% 2.82% 3.54% 2.77% 10.67% 7.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.89 6.47 4.96 27.77 59.26 108.02 96.72 -34.13%
EPS 0.91 0.95 0.60 7.00 5.70 19.20 12.10 -35.01%
DPS 1.00 1.00 0.90 0.70 4.00 4.00 0.00 -
NAPS 0.242 0.23 0.213 1.98 2.06 1.80 1.62 -27.14%
Adjusted Per Share Value based on latest NOSH - 130,399
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1.93 1.57 1.20 0.64 1.11 2.00 1.47 4.63%
EPS 0.22 0.23 0.14 0.16 0.11 0.36 0.18 3.39%
DPS 0.24 0.24 0.22 0.02 0.07 0.07 0.00 -
NAPS 0.0591 0.0558 0.0515 0.0457 0.0384 0.0334 0.0247 15.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.55 0.49 0.47 0.50 0.32 0.58 0.44 -
P/RPS 19.64 7.57 9.47 1.80 0.54 0.54 0.45 87.58%
P/EPS 170.33 51.58 78.33 7.14 5.61 3.02 3.64 89.77%
EY 0.59 1.94 1.28 14.00 17.81 33.10 27.50 -47.27%
DY 0.65 2.04 1.91 1.40 12.50 6.90 0.00 -
P/NAPS 6.40 2.13 2.21 0.25 0.16 0.32 0.27 69.44%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 18/05/06 19/05/05 18/05/04 20/05/03 14/05/02 08/05/01 -
Price 1.80 0.57 0.42 0.44 0.32 0.61 0.44 -
P/RPS 22.80 8.81 8.46 1.58 0.54 0.56 0.45 92.30%
P/EPS 197.80 60.00 70.00 6.29 5.61 3.18 3.64 94.56%
EY 0.51 1.67 1.43 15.91 17.81 31.48 27.50 -48.53%
DY 0.56 1.75 2.14 1.59 12.50 6.56 0.00 -
P/NAPS 7.44 2.48 1.97 0.22 0.16 0.34 0.27 73.75%

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