Dialog Group Bhd
KLSE:DIALOG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dialog Group Bhd
KLSE:DIALOG
|
MY |
Balance Sheet
Balance Sheet Decomposition
Dialog Group Bhd
Dialog Group Bhd
Balance Sheet
Dialog Group Bhd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4
|
6
|
4
|
10
|
21
|
34
|
38
|
57
|
60
|
196
|
312
|
462
|
383
|
475
|
616
|
939
|
822
|
551
|
868
|
699
|
776
|
759
|
1 134
|
1 068
|
|
| Cash |
4
|
6
|
4
|
10
|
21
|
34
|
38
|
57
|
60
|
196
|
312
|
462
|
383
|
475
|
616
|
939
|
822
|
551
|
868
|
699
|
776
|
759
|
916
|
777
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
218
|
291
|
|
| Short-Term Investments |
35
|
19
|
29
|
29
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
120
|
391
|
329
|
486
|
443
|
333
|
372
|
762
|
1 070
|
986
|
446
|
602
|
|
| Total Receivables |
52
|
53
|
56
|
52
|
82
|
149
|
222
|
277
|
291
|
316
|
521
|
573
|
702
|
780
|
743
|
1 211
|
956
|
1 199
|
1 145
|
624
|
834
|
884
|
730
|
420
|
|
| Accounts Receivables |
49
|
48
|
52
|
48
|
78
|
144
|
196
|
224
|
250
|
283
|
384
|
440
|
608
|
697
|
667
|
333
|
365
|
388
|
341
|
412
|
764
|
795
|
570
|
309
|
|
| Other Receivables |
2
|
5
|
5
|
5
|
3
|
5
|
26
|
53
|
40
|
33
|
137
|
133
|
94
|
83
|
76
|
879
|
591
|
811
|
804
|
213
|
70
|
88
|
160
|
111
|
|
| Inventory |
5
|
7
|
7
|
11
|
20
|
23
|
23
|
21
|
21
|
65
|
98
|
78
|
106
|
90
|
86
|
84
|
92
|
96
|
85
|
66
|
73
|
71
|
95
|
74
|
|
| Other Current Assets |
42
|
33
|
33
|
28
|
40
|
30
|
51
|
121
|
206
|
83
|
267
|
150
|
158
|
156
|
17
|
39
|
53
|
36
|
19
|
28
|
43
|
41
|
33
|
19
|
|
| Total Current Assets |
138
|
119
|
129
|
131
|
196
|
236
|
333
|
477
|
577
|
660
|
1 198
|
1 431
|
1 470
|
1 892
|
1 791
|
2 759
|
2 367
|
2 215
|
2 489
|
2 181
|
2 796
|
2 741
|
2 437
|
2 182
|
|
| PP&E Net |
61
|
64
|
72
|
84
|
87
|
108
|
166
|
145
|
154
|
224
|
396
|
668
|
892
|
672
|
583
|
584
|
1 297
|
1 304
|
2 026
|
2 759
|
2 711
|
2 750
|
2 794
|
2 644
|
|
| PP&E Gross |
61
|
64
|
72
|
84
|
87
|
108
|
166
|
145
|
154
|
224
|
396
|
668
|
892
|
672
|
583
|
584
|
1 297
|
1 304
|
2 026
|
2 759
|
2 711
|
2 750
|
2 794
|
2 644
|
|
| Accumulated Depreciation |
21
|
26
|
36
|
44
|
59
|
68
|
76
|
90
|
101
|
146
|
172
|
151
|
206
|
239
|
275
|
323
|
577
|
655
|
757
|
858
|
969
|
1 075
|
1 233
|
1 170
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
16
|
28
|
13
|
3
|
15
|
13
|
16
|
19
|
62
|
393
|
429
|
581
|
982
|
1 254
|
1 411
|
1 432
|
1 593
|
1 690
|
1 639
|
|
| Goodwill |
0
|
0
|
2
|
2
|
2
|
6
|
6
|
6
|
5
|
19
|
23
|
23
|
25
|
18
|
14
|
14
|
14
|
14
|
60
|
14
|
14
|
16
|
16
|
15
|
|
| Long-Term Investments |
78
|
98
|
120
|
114
|
121
|
110
|
115
|
108
|
146
|
150
|
403
|
675
|
811
|
937
|
1 295
|
1 966
|
2 050
|
2 144
|
1 290
|
1 562
|
1 591
|
1 863
|
1 770
|
1 829
|
|
| Other Long-Term Assets |
4
|
5
|
5
|
3
|
4
|
4
|
5
|
8
|
9
|
14
|
17
|
25
|
33
|
51
|
61
|
65
|
57
|
50
|
71
|
50
|
303
|
349
|
365
|
313
|
|
| Other Assets |
0
|
0
|
2
|
2
|
2
|
6
|
6
|
6
|
5
|
19
|
23
|
23
|
25
|
18
|
14
|
14
|
14
|
14
|
60
|
14
|
14
|
16
|
16
|
15
|
|
| Total Assets |
280
N/A
|
285
+2%
|
327
+15%
|
333
+2%
|
411
+23%
|
480
+17%
|
653
+36%
|
757
+16%
|
894
+18%
|
1 082
+21%
|
2 050
+90%
|
2 837
+38%
|
3 250
+15%
|
3 633
+12%
|
4 136
+14%
|
5 817
+41%
|
6 365
+9%
|
6 710
+5%
|
7 190
+7%
|
7 977
+11%
|
8 847
+11%
|
9 312
+5%
|
9 072
-3%
|
8 622
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
55
|
57
|
46
|
37
|
59
|
98
|
171
|
182
|
176
|
203
|
378
|
490
|
498
|
504
|
586
|
953
|
819
|
778
|
649
|
581
|
606
|
729
|
585
|
562
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
13
|
13
|
24
|
32
|
43
|
71
|
72
|
79
|
120
|
122
|
77
|
105
|
161
|
197
|
201
|
163
|
119
|
176
|
173
|
151
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
15
|
224
|
0
|
0
|
0
|
0
|
23
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
0
|
11
|
7
|
8
|
49
|
69
|
106
|
124
|
265
|
162
|
415
|
378
|
341
|
240
|
304
|
343
|
304
|
135
|
733
|
|
| Other Current Liabilities |
28
|
4
|
1
|
1
|
11
|
26
|
28
|
15
|
81
|
74
|
35
|
73
|
57
|
97
|
110
|
137
|
170
|
147
|
161
|
68
|
80
|
57
|
73
|
27
|
|
| Total Current Liabilities |
83
|
61
|
48
|
39
|
84
|
137
|
234
|
236
|
310
|
399
|
554
|
750
|
798
|
988
|
935
|
1 610
|
1 527
|
1 479
|
1 474
|
1 115
|
1 148
|
1 266
|
965
|
1 496
|
|
| Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
0
|
16
|
45
|
66
|
58
|
255
|
691
|
837
|
594
|
714
|
1 009
|
1 233
|
1 318
|
1 468
|
1 658
|
2 045
|
1 881
|
1 594
|
877
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
6
|
4
|
3
|
5
|
4
|
4
|
5
|
6
|
6
|
5
|
4
|
4
|
1
|
5
|
5
|
5
|
|
| Minority Interest |
0
|
1
|
2
|
2
|
13
|
16
|
22
|
31
|
35
|
37
|
44
|
39
|
51
|
67
|
69
|
81
|
99
|
116
|
112
|
102
|
99
|
85
|
64
|
3
|
|
| Total Liabilities |
83
N/A
|
62
-26%
|
51
-17%
|
42
-18%
|
97
+130%
|
155
+60%
|
274
+76%
|
316
+15%
|
416
+32%
|
498
+20%
|
856
+72%
|
1 485
+73%
|
1 691
+14%
|
1 653
-2%
|
1 722
+4%
|
2 705
+57%
|
2 864
+6%
|
2 919
+2%
|
3 058
+5%
|
2 881
-6%
|
3 294
+14%
|
3 237
-2%
|
2 628
-19%
|
2 382
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
105
|
107
|
136
|
137
|
139
|
141
|
141
|
141
|
198
|
200
|
241
|
243
|
246
|
508
|
527
|
1 601
|
1 684
|
1 684
|
1 684
|
1 698
|
1 698
|
1 698
|
1 698
|
1 699
|
|
| Retained Earnings |
91
|
113
|
113
|
127
|
152
|
165
|
219
|
280
|
301
|
387
|
676
|
796
|
933
|
1 054
|
1 181
|
1 346
|
1 675
|
2 019
|
2 444
|
2 801
|
3 113
|
3 416
|
3 795
|
3 847
|
|
| Additional Paid In Capital |
0
|
4
|
26
|
28
|
31
|
25
|
25
|
25
|
2
|
22
|
303
|
336
|
356
|
318
|
572
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
8
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
26
|
19
|
11
|
14
|
|
| Treasury Stock |
0
|
0
|
0
|
2
|
9
|
8
|
9
|
10
|
19
|
25
|
25
|
25
|
25
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Equity |
0
|
0
|
0
|
1
|
1
|
1
|
3
|
4
|
4
|
1
|
1
|
6
|
29
|
102
|
139
|
168
|
146
|
92
|
8
|
571
|
720
|
946
|
942
|
685
|
|
| Total Equity |
197
N/A
|
224
+14%
|
276
+23%
|
291
+6%
|
314
+8%
|
325
+3%
|
379
+17%
|
441
+16%
|
478
+8%
|
583
+22%
|
1 194
+105%
|
1 352
+13%
|
1 560
+15%
|
1 980
+27%
|
2 415
+22%
|
3 111
+29%
|
3 501
+13%
|
3 791
+8%
|
4 132
+9%
|
5 097
+23%
|
5 553
+9%
|
6 075
+9%
|
6 443
+6%
|
6 240
-3%
|
|
| Total Liabilities & Equity |
280
N/A
|
285
+2%
|
327
+15%
|
333
+2%
|
411
+23%
|
480
+17%
|
653
+36%
|
757
+16%
|
894
+18%
|
1 082
+21%
|
2 050
+90%
|
2 837
+38%
|
3 250
+15%
|
3 633
+12%
|
4 136
+14%
|
5 817
+41%
|
6 365
+9%
|
6 710
+5%
|
7 190
+7%
|
7 977
+11%
|
8 847
+11%
|
9 312
+5%
|
9 072
-3%
|
8 622
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 977
|
4 019
|
4 277
|
4 308
|
4 292
|
4 397
|
4 396
|
4 394
|
4 320
|
4 344
|
4 805
|
4 855
|
4 857
|
5 080
|
5 266
|
5 589
|
5 638
|
5 638
|
5 638
|
5 642
|
5 643
|
5 643
|
5 643
|
5 643
|
|