[DOLMITE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.74%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 150,996 91,788 142,234 138,794 120,496 95,948 107,323 25.63%
PBT 3,652 6,372 -6,858 5,240 6,212 4,648 -2,449 -
Tax -2,960 -5,556 -6,048 -4,500 -5,612 -4,028 -3,418 -9.16%
NP 692 816 -12,906 740 600 620 -5,867 -
-
NP to SH 792 1,000 -12,906 780 646 684 -5,843 -
-
Tax Rate 81.05% 87.19% - 85.88% 90.34% 86.66% - -
Total Cost 150,304 90,972 155,140 138,054 119,896 95,328 113,190 20.87%
-
Net Worth 192,904 182,500 191,482 206,717 208,873 190,200 205,365 -4.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 192,904 182,500 191,482 206,717 208,873 190,200 205,365 -4.09%
NOSH 263,999 249,999 262,484 265,909 269,166 244,285 263,221 0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.46% 0.89% -9.07% 0.53% 0.50% 0.65% -5.47% -
ROE 0.41% 0.55% -6.74% 0.38% 0.31% 0.36% -2.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.20 36.72 54.19 52.20 44.77 39.28 40.77 25.40%
EPS 0.30 0.40 -4.91 0.29 0.24 0.28 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.73 0.7295 0.7774 0.776 0.7786 0.7802 -4.28%
Adjusted Per Share Value based on latest NOSH - 261,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.56 15.54 24.08 23.49 20.40 16.24 18.17 25.62%
EPS 0.13 0.17 -2.18 0.13 0.11 0.12 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3265 0.3089 0.3241 0.3499 0.3535 0.3219 0.3476 -4.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.29 0.29 0.29 0.23 0.25 0.22 0.19 -
P/RPS 0.51 0.79 0.54 0.44 0.56 0.56 0.47 5.61%
P/EPS 96.67 72.50 -5.90 78.41 104.17 78.57 -8.56 -
EY 1.03 1.38 -16.95 1.28 0.96 1.27 -11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.30 0.32 0.28 0.24 40.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 -
Price 0.38 0.25 0.29 0.28 0.24 0.25 0.25 -
P/RPS 0.66 0.68 0.54 0.54 0.54 0.64 0.61 5.40%
P/EPS 126.67 62.50 -5.90 95.45 100.00 89.29 -11.26 -
EY 0.79 1.60 -16.95 1.05 1.00 1.12 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.40 0.36 0.31 0.32 0.32 38.34%

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