[DOLMITE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.87%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 128,564 139,608 160,642 163,581 150,996 91,788 142,234 -6.52%
PBT 5,190 4,068 365 4,341 3,652 6,372 -6,858 -
Tax -4,934 -3,836 -2,523 -4,176 -2,960 -5,556 -6,048 -12.70%
NP 256 232 -2,158 165 692 816 -12,906 -
-
NP to SH 680 436 -2,158 500 792 1,000 -12,906 -
-
Tax Rate 95.07% 94.30% 691.23% 96.20% 81.05% 87.19% - -
Total Cost 128,308 139,376 162,800 163,416 150,304 90,972 155,140 -11.90%
-
Net Worth 190,478 196,608 188,653 195,482 192,904 182,500 191,482 -0.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 190,478 196,608 188,653 195,482 192,904 182,500 191,482 -0.35%
NOSH 261,538 272,500 261,836 267,857 263,999 249,999 262,484 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.20% 0.17% -1.34% 0.10% 0.46% 0.89% -9.07% -
ROE 0.36% 0.22% -1.14% 0.26% 0.41% 0.55% -6.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.16 51.23 61.35 61.07 57.20 36.72 54.19 -6.29%
EPS 0.26 0.16 -0.82 0.19 0.30 0.40 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7283 0.7215 0.7205 0.7298 0.7307 0.73 0.7295 -0.10%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.76 23.63 27.19 27.69 25.56 15.54 24.08 -6.53%
EPS 0.12 0.07 -0.37 0.08 0.13 0.17 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3328 0.3193 0.3309 0.3265 0.3089 0.3241 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.22 0.28 0.33 0.29 0.29 0.29 -
P/RPS 0.53 0.43 0.46 0.54 0.51 0.79 0.54 -1.23%
P/EPS 100.00 137.50 -33.97 176.79 96.67 72.50 -5.90 -
EY 1.00 0.73 -2.94 0.57 1.03 1.38 -16.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.39 0.45 0.40 0.40 0.40 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.25 0.28 0.24 0.30 0.38 0.25 0.29 -
P/RPS 0.51 0.55 0.39 0.49 0.66 0.68 0.54 -3.74%
P/EPS 96.15 175.00 -29.12 160.71 126.67 62.50 -5.90 -
EY 1.04 0.57 -3.43 0.62 0.79 1.60 -16.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.33 0.41 0.52 0.34 0.40 -10.27%

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