[DOLMITE] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.85%
YoY- -196.27%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,030 1,036 2,379 2,760 512 276 32,726 -90.09%
PBT -46,280 -21,220 -27,265 -25,813 -24,746 -22,708 -27,932 40.15%
Tax -5,164 -2,808 -4,447 -2,378 -2,400 -2,408 62,560 -
NP -51,444 -24,028 -31,712 -28,192 -27,146 -25,116 34,628 -
-
NP to SH -51,444 -24,028 -31,712 -28,192 -27,146 -25,116 34,628 -
-
Tax Rate - - - - - - - -
Total Cost 52,474 25,064 34,091 30,952 27,658 25,392 -1,902 -
-
Net Worth 11,815 23,631 41,355 58,013 68,322 35,410 37,613 -53.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 11,815 23,631 41,355 58,013 68,322 35,410 37,613 -53.88%
NOSH 590,792 590,792 590,792 590,792 590,792 413,448 313,448 52.76%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -4,994.56% -2,319.31% -1,333.00% -1,021.45% -5,301.95% -9,100.00% 105.81% -
ROE -435.38% -101.68% -76.68% -48.60% -39.73% -70.93% 92.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.17 0.18 0.40 0.48 0.09 0.07 10.44 -93.62%
EPS -8.70 -4.08 -5.91 -5.44 -5.64 -6.40 11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.07 0.10 0.12 0.09 0.12 -69.81%
Adjusted Per Share Value based on latest NOSH - 590,792
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.17 0.18 0.40 0.47 0.09 0.05 5.54 -90.26%
EPS -8.70 -4.08 -5.37 -4.77 -4.59 -4.25 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.07 0.0982 0.1156 0.0599 0.0637 -53.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.02 0.025 0.03 0.04 0.045 0.13 0.115 -
P/RPS 11.47 14.26 7.45 8.41 50.04 185.32 1.10 379.34%
P/EPS -0.23 -0.61 -0.56 -0.82 -0.94 -2.04 1.04 -
EY -435.38 -162.68 -178.92 -121.49 -105.95 -49.10 96.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.43 0.40 0.38 1.44 0.96 2.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 28/02/22 25/11/21 06/09/21 27/05/21 25/02/21 -
Price 0.02 0.035 0.02 0.03 0.035 0.055 0.11 -
P/RPS 11.47 19.96 4.97 6.31 38.92 78.40 1.05 394.48%
P/EPS -0.23 -0.86 -0.37 -0.62 -0.73 -0.86 1.00 -
EY -435.38 -116.20 -268.39 -161.99 -136.22 -116.06 100.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.29 0.30 0.29 0.61 0.92 5.73%

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