[DOLMITE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 67.02%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 99,708 97,002 63,589 55,946 35,620 39,062 34,086 104.40%
PBT 20,040 5,684 -2,218 -4,538 -12,692 2,092 -3,100 -
Tax -6,408 -3,691 -130 6 -4 311 990 -
NP 13,632 1,993 -2,349 -4,532 -12,696 2,403 -2,109 -
-
NP to SH 15,052 3,266 -1,606 -3,914 -11,868 3,840 -1,596 -
-
Tax Rate 31.98% 64.94% - - - -14.87% - -
Total Cost 86,076 95,009 65,938 60,478 48,316 36,659 36,195 78.07%
-
Net Worth 140,467 136,144 129,092 129,638 127,869 131,679 125,841 7.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,467 136,144 129,092 129,638 127,869 131,679 125,841 7.59%
NOSH 263,146 263,030 261,956 264,459 262,566 262,676 260,217 0.74%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.67% 2.05% -3.69% -8.10% -35.64% 6.15% -6.19% -
ROE 10.72% 2.40% -1.24% -3.02% -9.28% 2.92% -1.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.89 36.88 24.27 21.15 13.57 14.87 13.10 102.87%
EPS 5.72 1.24 -0.61 -1.48 -4.52 1.46 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5338 0.5176 0.4928 0.4902 0.487 0.5013 0.4836 6.79%
Adjusted Per Share Value based on latest NOSH - 265,789
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.88 16.42 10.76 9.47 6.03 6.61 5.77 104.41%
EPS 2.55 0.55 -0.27 -0.66 -2.01 0.65 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.2304 0.2185 0.2194 0.2164 0.2229 0.213 7.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.48 0.23 0.27 0.28 0.27 0.27 0.20 -
P/RPS 1.27 0.62 1.11 1.32 1.99 1.82 1.53 -11.66%
P/EPS 8.39 18.52 -44.02 -18.92 -5.97 18.47 -32.61 -
EY 11.92 5.40 -2.27 -5.29 -16.74 5.41 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.44 0.55 0.57 0.55 0.54 0.41 68.82%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 27/11/12 28/08/12 29/05/12 28/02/12 22/11/11 -
Price 0.28 0.21 0.23 0.23 0.27 0.26 0.22 -
P/RPS 0.74 0.57 0.95 1.09 1.99 1.75 1.68 -42.07%
P/EPS 4.90 16.91 -37.50 -15.54 -5.97 17.79 -35.87 -
EY 20.43 5.91 -2.67 -6.43 -16.74 5.62 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.47 0.47 0.55 0.52 0.45 10.10%

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