[DOLMITE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.56%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 91,788 142,234 138,794 120,496 95,948 107,323 106,336 -9.35%
PBT 6,372 -6,858 5,240 6,212 4,648 -2,449 6,716 -3.44%
Tax -5,556 -6,048 -4,500 -5,612 -4,028 -3,418 -5,212 4.35%
NP 816 -12,906 740 600 620 -5,867 1,504 -33.50%
-
NP to SH 1,000 -12,906 780 646 684 -5,843 1,537 -24.93%
-
Tax Rate 87.19% - 85.88% 90.34% 86.66% - 77.61% -
Total Cost 90,972 155,140 138,054 119,896 95,328 113,190 104,832 -9.02%
-
Net Worth 182,500 191,482 206,717 208,873 190,200 205,365 196,534 -4.82%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 182,500 191,482 206,717 208,873 190,200 205,365 196,534 -4.82%
NOSH 249,999 262,484 265,909 269,166 244,285 263,221 262,045 -3.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.89% -9.07% 0.53% 0.50% 0.65% -5.47% 1.41% -
ROE 0.55% -6.74% 0.38% 0.31% 0.36% -2.85% 0.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.72 54.19 52.20 44.77 39.28 40.77 40.58 -6.45%
EPS 0.40 -4.91 0.29 0.24 0.28 -2.22 0.59 -22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7295 0.7774 0.776 0.7786 0.7802 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 253,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.54 24.08 23.49 20.40 16.24 18.17 18.00 -9.34%
EPS 0.17 -2.18 0.13 0.11 0.12 -0.99 0.26 -24.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3089 0.3241 0.3499 0.3535 0.3219 0.3476 0.3327 -4.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.29 0.29 0.23 0.25 0.22 0.19 0.27 -
P/RPS 0.79 0.54 0.44 0.56 0.56 0.47 0.67 11.62%
P/EPS 72.50 -5.90 78.41 104.17 78.57 -8.56 46.02 35.42%
EY 1.38 -16.95 1.28 0.96 1.27 -11.68 2.17 -26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.30 0.32 0.28 0.24 0.36 7.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 24/11/05 -
Price 0.25 0.29 0.28 0.24 0.25 0.25 0.17 -
P/RPS 0.68 0.54 0.54 0.54 0.64 0.61 0.42 37.92%
P/EPS 62.50 -5.90 95.45 100.00 89.29 -11.26 28.98 67.00%
EY 1.60 -16.95 1.05 1.00 1.12 -8.88 3.45 -40.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.36 0.31 0.32 0.32 0.23 29.79%

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