[DOLMITE] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.83%
YoY- -75.51%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 92,894 96,216 86,421 83,652 81,924 83,300 98,856 -4.07%
PBT 8,300 8,736 13,469 4,274 7,436 7,308 15,858 -35.13%
Tax -2,176 -2,568 -7,473 -1,736 -2,594 -2,264 -5,333 -45.07%
NP 6,124 6,168 5,996 2,538 4,842 5,044 10,525 -30.37%
-
NP to SH 7,380 7,300 7,199 4,041 6,298 6,488 11,998 -27.73%
-
Tax Rate 26.22% 29.40% 55.48% 40.62% 34.88% 30.98% 33.63% -
Total Cost 86,770 90,048 80,425 81,113 77,082 78,256 88,331 -1.18%
-
Net Worth 158,749 157,002 154,531 151,022 150,889 149,694 148,911 4.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 158,749 157,002 154,531 151,022 150,889 149,694 148,911 4.36%
NOSH 263,571 264,492 263,750 263,565 262,416 261,612 262,538 0.26%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.59% 6.41% 6.94% 3.03% 5.91% 6.06% 10.65% -
ROE 4.65% 4.65% 4.66% 2.68% 4.17% 4.33% 8.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.24 36.38 32.77 31.74 31.22 31.84 37.65 -4.32%
EPS 2.80 2.76 2.73 1.53 2.40 2.48 4.57 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5936 0.5859 0.573 0.575 0.5722 0.5672 4.09%
Adjusted Per Share Value based on latest NOSH - 295,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.72 16.29 14.63 14.16 13.87 14.10 16.73 -4.07%
EPS 1.25 1.24 1.22 0.68 1.07 1.10 2.03 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2687 0.2657 0.2616 0.2556 0.2554 0.2534 0.2521 4.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.315 0.34 0.32 0.385 0.36 0.325 0.315 -
P/RPS 0.89 0.93 0.98 1.21 1.15 1.02 0.84 3.94%
P/EPS 11.25 12.32 11.72 25.11 15.00 13.10 6.89 38.78%
EY 8.89 8.12 8.53 3.98 6.67 7.63 14.51 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.55 0.67 0.63 0.57 0.56 -4.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 27/05/14 27/02/14 -
Price 0.26 0.32 0.345 0.35 0.395 0.34 0.345 -
P/RPS 0.74 0.88 1.05 1.10 1.27 1.07 0.92 -13.54%
P/EPS 9.29 11.59 12.64 22.83 16.46 13.71 7.55 14.87%
EY 10.77 8.63 7.91 4.38 6.08 7.29 13.25 -12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.59 0.61 0.69 0.59 0.61 -20.84%

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