[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.14%
YoY- -7.48%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 141,749 121,018 141,348 102,358 110,250 94,788 99,080 26.93%
PBT 53,866 -30,354 -10,856 -40,595 -40,617 -46,416 -54,844 -
Tax -1,316 0 0 520 -333 -194 -228 221.42%
NP 52,550 -30,354 -10,856 -40,075 -40,950 -46,610 -55,072 -
-
NP to SH 53,469 -30,354 -10,856 -40,075 -40,950 -46,610 -55,072 -
-
Tax Rate 2.44% - - - - - - -
Total Cost 89,198 151,372 152,204 142,433 151,201 141,398 154,152 -30.53%
-
Net Worth 146,413 -49,325 -38,046 -34,155 -25,299 -17,712 -8,858 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 146,413 -49,325 -38,046 -34,155 -25,299 -17,712 -8,858 -
NOSH 190,146 126,475 126,822 126,503 126,495 126,520 126,544 31.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 37.07% -25.08% -7.68% -39.15% -37.14% -49.17% -55.58% -
ROE 36.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 74.55 95.69 111.45 80.91 87.16 74.92 78.30 -3.21%
EPS 28.12 -24.00 -8.56 -31.68 -32.37 -36.84 -43.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 -0.39 -0.30 -0.27 -0.20 -0.14 -0.07 -
Adjusted Per Share Value based on latest NOSH - 126,531
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.99 20.48 23.93 17.33 18.66 16.04 16.77 26.93%
EPS 9.05 -5.14 -1.84 -6.78 -6.93 -7.89 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 -0.0835 -0.0644 -0.0578 -0.0428 -0.03 -0.015 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.84 0.42 0.60 0.66 0.48 0.54 0.76 -
P/RPS 1.13 0.44 0.54 0.82 0.55 0.72 0.97 10.70%
P/EPS 2.99 -1.75 -7.01 -2.08 -1.48 -1.47 -1.75 -
EY 33.48 -57.14 -14.27 -48.00 -67.44 -68.22 -57.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 13/05/03 26/02/03 27/11/02 21/08/02 13/05/02 -
Price 1.26 1.03 0.28 0.52 0.49 0.60 0.87 -
P/RPS 1.69 1.08 0.25 0.64 0.56 0.80 1.11 32.31%
P/EPS 4.48 -4.29 -3.27 -1.64 -1.51 -1.63 -2.00 -
EY 22.32 -23.30 -30.57 -60.92 -66.07 -61.40 -50.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -

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