[DOLMITE] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.1%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 57,636 93,779 91,261 92,894 96,216 86,421 83,652 -21.97%
PBT 6,512 4,584 17,766 8,300 8,736 13,469 4,274 32.37%
Tax -2,028 -5,415 -2,198 -2,176 -2,568 -7,473 -1,736 10.91%
NP 4,484 -831 15,568 6,124 6,168 5,996 2,538 46.09%
-
NP to SH 4,484 397 16,790 7,380 7,300 7,199 4,041 7.17%
-
Tax Rate 31.14% 118.13% 12.37% 26.22% 29.40% 55.48% 40.62% -
Total Cost 53,152 94,610 75,693 86,770 90,048 80,425 81,113 -24.53%
-
Net Worth 161,103 153,083 169,952 158,749 157,002 154,531 151,022 4.39%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 161,103 153,083 169,952 158,749 157,002 154,531 151,022 4.39%
NOSH 266,904 264,666 263,451 263,571 264,492 263,750 263,565 0.84%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.78% -0.89% 17.06% 6.59% 6.41% 6.94% 3.03% -
ROE 2.78% 0.26% 9.88% 4.65% 4.65% 4.66% 2.68% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.59 35.43 34.64 35.24 36.38 32.77 31.74 -22.63%
EPS 1.68 0.15 6.37 2.80 2.76 2.73 1.53 6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.5784 0.6451 0.6023 0.5936 0.5859 0.573 3.52%
Adjusted Per Share Value based on latest NOSH - 262,676
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.76 15.87 15.45 15.72 16.29 14.63 14.16 -21.95%
EPS 0.76 0.07 2.84 1.25 1.24 1.22 0.68 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.2591 0.2877 0.2687 0.2657 0.2616 0.2556 4.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.345 0.525 0.275 0.315 0.34 0.32 0.385 -
P/RPS 1.60 1.48 0.79 0.89 0.93 0.98 1.21 20.45%
P/EPS 20.54 350.00 4.31 11.25 12.32 11.72 25.11 -12.52%
EY 4.87 0.29 23.18 8.89 8.12 8.53 3.98 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.91 0.43 0.52 0.57 0.55 0.67 -10.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 24/11/15 24/08/15 26/05/15 25/02/15 25/11/14 -
Price 0.35 0.515 0.30 0.26 0.32 0.345 0.35 -
P/RPS 1.62 1.45 0.87 0.74 0.88 1.05 1.10 29.41%
P/EPS 20.83 343.33 4.71 9.29 11.59 12.64 22.83 -5.92%
EY 4.80 0.29 21.24 10.77 8.63 7.91 4.38 6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.89 0.47 0.43 0.54 0.59 0.61 -3.30%

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