[DOLMITE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.74%
YoY- -45.86%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 95,948 107,323 106,336 98,670 70,560 80,966 77,560 15.25%
PBT 4,648 -2,449 6,716 6,784 6,016 1,468 3,817 14.04%
Tax -4,028 -3,418 -5,212 -5,330 -4,620 -688 -1,924 63.72%
NP 620 -5,867 1,504 1,454 1,396 780 1,893 -52.51%
-
NP to SH 684 -5,843 1,537 1,504 1,396 780 1,893 -49.30%
-
Tax Rate 86.66% - 77.61% 78.57% 76.80% 46.87% 50.41% -
Total Cost 95,328 113,190 104,832 97,216 69,164 80,186 75,666 16.66%
-
Net Worth 190,200 205,365 196,534 194,482 201,346 194,999 197,222 -2.39%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 190,200 205,365 196,534 194,482 201,346 194,999 197,222 -2.39%
NOSH 244,285 263,221 262,045 259,310 268,461 259,999 262,962 -4.79%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.65% -5.47% 1.41% 1.47% 1.98% 0.96% 2.44% -
ROE 0.36% -2.85% 0.78% 0.77% 0.69% 0.40% 0.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.28 40.77 40.58 38.05 26.28 31.14 29.49 21.08%
EPS 0.28 -2.22 0.59 0.58 0.52 0.30 0.72 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7786 0.7802 0.75 0.75 0.75 0.75 0.75 2.52%
Adjusted Per Share Value based on latest NOSH - 268,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.24 18.17 18.00 16.70 11.94 13.70 13.13 15.24%
EPS 0.12 -0.99 0.26 0.25 0.24 0.13 0.32 -48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.3476 0.3327 0.3292 0.3408 0.3301 0.3338 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.19 0.27 0.38 0.53 0.62 0.70 -
P/RPS 0.56 0.47 0.67 1.00 2.02 1.99 2.37 -61.81%
P/EPS 78.57 -8.56 46.02 65.52 101.92 206.67 97.22 -13.24%
EY 1.27 -11.68 2.17 1.53 0.98 0.48 1.03 15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.36 0.51 0.71 0.83 0.93 -55.11%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 23/02/06 24/11/05 26/08/05 25/05/05 28/02/05 23/11/04 -
Price 0.25 0.25 0.17 0.35 0.39 0.60 0.69 -
P/RPS 0.64 0.61 0.42 0.92 1.48 1.93 2.34 -57.89%
P/EPS 89.29 -11.26 28.98 60.34 75.00 200.00 95.83 -4.60%
EY 1.12 -8.88 3.45 1.66 1.33 0.50 1.04 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.23 0.47 0.52 0.80 0.92 -50.57%

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