[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -480.07%
YoY- -849.1%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 138,794 120,496 95,948 107,323 106,336 98,670 70,560 56.92%
PBT 5,240 6,212 4,648 -2,449 6,716 6,784 6,016 -8.78%
Tax -4,500 -5,612 -4,028 -3,418 -5,212 -5,330 -4,620 -1.73%
NP 740 600 620 -5,867 1,504 1,454 1,396 -34.47%
-
NP to SH 780 646 684 -5,843 1,537 1,504 1,396 -32.13%
-
Tax Rate 85.88% 90.34% 86.66% - 77.61% 78.57% 76.80% -
Total Cost 138,054 119,896 95,328 113,190 104,832 97,216 69,164 58.46%
-
Net Worth 206,717 208,873 190,200 205,365 196,534 194,482 201,346 1.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 206,717 208,873 190,200 205,365 196,534 194,482 201,346 1.76%
NOSH 265,909 269,166 244,285 263,221 262,045 259,310 268,461 -0.63%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.53% 0.50% 0.65% -5.47% 1.41% 1.47% 1.98% -
ROE 0.38% 0.31% 0.36% -2.85% 0.78% 0.77% 0.69% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.20 44.77 39.28 40.77 40.58 38.05 26.28 57.94%
EPS 0.29 0.24 0.28 -2.22 0.59 0.58 0.52 -32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.776 0.7786 0.7802 0.75 0.75 0.75 2.41%
Adjusted Per Share Value based on latest NOSH - 263,038
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.49 20.40 16.24 18.17 18.00 16.70 11.94 56.94%
EPS 0.13 0.11 0.12 -0.99 0.26 0.25 0.24 -33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.3535 0.3219 0.3476 0.3327 0.3292 0.3408 1.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.25 0.22 0.19 0.27 0.38 0.53 -
P/RPS 0.44 0.56 0.56 0.47 0.67 1.00 2.02 -63.76%
P/EPS 78.41 104.17 78.57 -8.56 46.02 65.52 101.92 -16.02%
EY 1.28 0.96 1.27 -11.68 2.17 1.53 0.98 19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.28 0.24 0.36 0.51 0.71 -43.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 23/02/06 24/11/05 26/08/05 25/05/05 -
Price 0.28 0.24 0.25 0.25 0.17 0.35 0.39 -
P/RPS 0.54 0.54 0.64 0.61 0.42 0.92 1.48 -48.90%
P/EPS 95.45 100.00 89.29 -11.26 28.98 60.34 75.00 17.42%
EY 1.05 1.00 1.12 -8.88 3.45 1.66 1.33 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.32 0.23 0.47 0.52 -21.72%

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