[DOLMITE] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 71.23%
YoY- 71.73%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 35,620 39,062 34,086 33,916 35,112 44,884 47,868 -17.86%
PBT -12,692 2,092 -3,100 -3,928 -12,004 -19,012 -14,192 -7.17%
Tax -4 311 990 286 48 2,151 3,720 -
NP -12,696 2,403 -2,109 -3,642 -11,956 -16,861 -10,472 13.68%
-
NP to SH -11,868 3,840 -1,596 -3,234 -11,240 -16,196 -10,126 11.15%
-
Tax Rate - -14.87% - - - - - -
Total Cost 48,316 36,659 36,195 37,558 47,068 61,745 58,340 -11.80%
-
Net Worth 127,869 131,679 125,841 124,639 124,007 126,949 135,711 -3.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 127,869 131,679 125,841 124,639 124,007 126,949 135,711 -3.88%
NOSH 262,566 262,676 260,217 260,806 262,616 262,781 262,802 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -35.64% 6.15% -6.19% -10.74% -34.05% -37.57% -21.88% -
ROE -9.28% 2.92% -1.27% -2.59% -9.06% -12.76% -7.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.57 14.87 13.10 13.00 13.37 17.08 18.21 -17.79%
EPS -4.52 1.46 -0.61 -1.24 -4.28 -6.16 -3.85 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.487 0.5013 0.4836 0.4779 0.4722 0.4831 0.5164 -3.82%
Adjusted Per Share Value based on latest NOSH - 265,111
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.03 6.61 5.77 5.74 5.94 7.60 8.10 -17.84%
EPS -2.01 0.65 -0.27 -0.55 -1.90 -2.74 -1.71 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2164 0.2229 0.213 0.211 0.2099 0.2149 0.2297 -3.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.27 0.27 0.20 0.245 0.22 0.20 0.20 -
P/RPS 1.99 1.82 1.53 1.88 1.65 1.17 1.10 48.41%
P/EPS -5.97 18.47 -32.61 -19.76 -5.14 -3.25 -5.19 9.77%
EY -16.74 5.41 -3.07 -5.06 -19.45 -30.82 -19.27 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.41 0.51 0.47 0.41 0.39 25.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 22/11/11 26/08/11 25/05/11 21/02/11 29/11/10 -
Price 0.27 0.26 0.22 0.22 0.23 0.23 0.24 -
P/RPS 1.99 1.75 1.68 1.69 1.72 1.35 1.32 31.44%
P/EPS -5.97 17.79 -35.87 -17.74 -5.37 -3.73 -6.23 -2.79%
EY -16.74 5.62 -2.79 -5.64 -18.61 -26.80 -16.06 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.45 0.46 0.49 0.48 0.46 12.63%

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