[DOLMITE] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 186.37%
YoY- 229.85%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 512 276 32,726 21,670 25,225 27,317 34,702 -93.99%
PBT -24,746 -22,708 -27,932 34,913 -28,515 -18,458 -12,504 57.69%
Tax -2,400 -2,408 62,560 -5,628 -5,392 -141 1,752 -
NP -27,146 -25,116 34,628 29,284 -33,907 -18,600 -10,752 85.51%
-
NP to SH -27,146 -25,116 34,628 29,284 -33,907 -18,600 -10,752 85.51%
-
Tax Rate - - - 16.12% - - - -
Total Cost 27,658 25,392 -1,902 -7,614 59,132 45,917 45,454 -28.21%
-
Net Worth 68,322 35,410 37,613 40,748 -15,672 18,543 11,398 230.34%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 68,322 35,410 37,613 40,748 -15,672 18,543 11,398 230.34%
NOSH 590,792 413,448 313,448 313,448 313,448 313,448 284,952 62.66%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -5,301.95% -9,100.00% 105.81% 135.14% -134.42% -68.09% -30.98% -
ROE -39.73% -70.93% 92.06% 71.87% 0.00% -100.30% -94.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.09 0.07 10.44 6.91 8.05 8.84 12.18 -96.21%
EPS -5.64 -6.40 11.42 9.73 -11.38 -6.35 -3.78 30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.09 0.12 0.13 -0.05 0.06 0.04 108.14%
Adjusted Per Share Value based on latest NOSH - 313,448
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.09 0.05 5.54 3.67 4.27 4.62 5.87 -93.84%
EPS -4.59 -4.25 5.86 4.96 -5.74 -3.15 -1.82 85.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.0599 0.0637 0.069 -0.0265 0.0314 0.0193 230.17%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.045 0.13 0.115 0.11 0.105 0.03 0.125 -
P/RPS 50.04 185.32 1.10 1.59 1.30 0.34 1.03 1234.58%
P/EPS -0.94 -2.04 1.04 1.18 -0.97 -0.50 -3.31 -56.82%
EY -105.95 -49.10 96.06 84.93 -103.02 -200.61 -30.19 131.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.44 0.96 0.85 0.00 0.50 3.13 -75.51%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/09/21 27/05/21 25/02/21 26/11/20 27/08/20 30/06/20 27/02/20 -
Price 0.035 0.055 0.11 0.105 0.125 0.105 0.10 -
P/RPS 38.92 78.40 1.05 1.52 1.55 1.19 0.82 1213.99%
P/EPS -0.73 -0.86 1.00 1.12 -1.16 -1.74 -2.65 -57.69%
EY -136.22 -116.06 100.43 88.98 -86.54 -57.32 -37.73 135.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.61 0.92 0.81 0.00 1.75 2.50 -76.24%

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