[DOLMITE] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -35.4%
YoY- 109.15%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 70,560 80,966 77,560 92,402 72,468 151,106 141,749 -37.16%
PBT 6,016 1,468 3,817 5,206 9,860 48,573 53,866 -76.77%
Tax -4,620 -688 -1,924 -2,428 -5,560 -3,656 -1,316 130.81%
NP 1,396 780 1,893 2,778 4,300 44,917 52,550 -91.07%
-
NP to SH 1,396 780 1,893 2,778 4,300 44,917 53,469 -91.17%
-
Tax Rate 76.80% 46.87% 50.41% 46.64% 56.39% 7.53% 2.44% -
Total Cost 69,164 80,186 75,666 89,624 68,168 106,189 89,198 -15.58%
-
Net Worth 201,346 194,999 197,222 196,556 196,646 147,304 146,413 23.63%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 201,346 194,999 197,222 196,556 196,646 147,304 146,413 23.63%
NOSH 268,461 259,999 262,962 262,075 262,195 199,060 190,146 25.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.98% 0.96% 2.44% 3.01% 5.93% 29.73% 37.07% -
ROE 0.69% 0.40% 0.96% 1.41% 2.19% 30.49% 36.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.28 31.14 29.49 35.26 27.64 75.91 74.55 -50.06%
EPS 0.52 0.30 0.72 1.06 1.64 24.02 28.12 -92.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.74 0.77 -1.73%
Adjusted Per Share Value based on latest NOSH - 261,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.94 13.70 13.13 15.64 12.27 25.58 23.99 -37.17%
EPS 0.24 0.13 0.32 0.47 0.73 7.60 9.05 -91.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3408 0.3301 0.3338 0.3327 0.3329 0.2493 0.2478 23.64%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.53 0.62 0.70 0.70 1.04 1.27 0.84 -
P/RPS 2.02 1.99 2.37 1.99 3.76 1.67 1.13 47.24%
P/EPS 101.92 206.67 97.22 66.04 63.41 5.63 2.99 949.04%
EY 0.98 0.48 1.03 1.51 1.58 17.77 33.48 -90.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.93 0.93 1.39 1.72 1.09 -24.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 23/11/04 26/08/04 26/05/04 27/02/04 28/11/03 -
Price 0.39 0.60 0.69 0.64 0.71 1.18 1.26 -
P/RPS 1.48 1.93 2.34 1.82 2.57 1.55 1.69 -8.45%
P/EPS 75.00 200.00 95.83 60.38 43.29 5.23 4.48 553.29%
EY 1.33 0.50 1.04 1.66 2.31 19.12 22.32 -84.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.80 0.92 0.85 0.95 1.59 1.64 -53.46%

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